{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Labels","Charts","ROCIS","Summary (All TSLs)","Summary Results","Input and Summary","Historical Shipment","Base Case - PC1","Standards Case - PC1","Base Case - PC2","Standards Case - PC2","Price Forecast","Housing Projections","Elec Prices","Heat Rates","Lifetime"],"not_rendered":{"charts":11,"images":3,"macros":1,"external_links":0,"defined_names":119,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Labels","index":0,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Product Class Choice:"]
[0,"MWO"]
[1,"MWO"]
[]
[]
[null,"Relative Price Elasticity Choices:"]
[0,"No Impact","RP elasticity -0.34",{"$f":"INDEX(F8:F9,MATCH(elast_choice,list_PPelast,0))","v":-0.34},null,0]
[1,"RP elasticity -0.34",null,null,null,-0.34]
[]
[]
[]
[null,"Economic Growth ","Reference",{"$f":"MATCH(iScenario, listScenario, 0)","v":1}]
[null,"Reference"]
[null,"High Growth"]
[null,"Low Growth"]
[]
[]
[null,"% of Non-owners to become owner 1997-2001",{"$f":"1.6%","v":1.6E-2}]
[null,"% of Non-owners to become owner 1990-1996",0]
[]
[]
[null,"Discount rate for Elasticity",0.37]
[null,"Discount Factor",{"$f":"(1/$C$23)*(1-(1+$C$23)^-(lifeAvg))","v":2.6155916662185534}]
[]
[]
[null,"Learning","Default",{"$f":"INDEX(F27:F32,MATCH(learn_choice,list_learning,0))","v":1},null,1]
[null,"Default",null,null,null,2]
[null,"Low",null,null,null,3]
[null,"High",null,null,null,4]
[null,"Microwave Only",null,null,null,5]
[null,"AEO Chained",null,null,null,6]
[null,"Constant Prices"]

{"sheet":"Charts","index":1,"n_rows":259,"n_cols":46,"rows_kept":259,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Efficiency Chart",null,null,null,null,null,"PC1","PC2","Sum"]
[null,"Microwave Oven",null,null,null,"Energy Saving (2014-2043)",null,{"$f":"SUM(H125:H154)","v":0.40693983702267156},{"$f":"SUM(I125:I154)","v":5.1391115087283425E-3}]
[null,null,"Base","Stds",null,{"$f":"\"Energy Savings Discounted at \" & TEXT(drate2, \"0.0%\")","v":"Energy Savings Discounted at 3.0%"},null,{"$f":"SUM(H155:H184)","v":0.23745875168413919},{"$f":"SUM(I155:I184)","v":2.9996212888143848E-3}]
[null,2007,{"$f":"VLOOKUP(B7,BaseEF_MWO,2)","v":2.8280000000000003},{"$f":"VLOOKUP(B7,StdsEF_MWO,2)","v":2.8280000000000003},null,"Disc. Incr. Equip. Cost (2014-2043)",null,{"$f":"SUM('Standards Case - PC1'!$AV50:'Standards Case - PC1'!$AV79)","v":0.38972128390763616},{"$f":"SUM('Standards Case - PC2'!$AV50:'Standards Case - PC2'!$AV79)","v":3.3443618344931293E-2}]
[null,{"$f":"B7+1","v":2008},2.8280000000000003,2.8280000000000003,null,"Disc. Oper. Cost Saving (2014-2070)",null,{"$f":"SUM('Standards Case - PC1'!$AW50:'Standards Case - PC1'!AW79)","v":3.9678549814307678},{"$f":"SUM('Standards Case - PC2'!$AW50:'Standards Case - PC2'!AW79)","v":5.0115846169943162E-2}]
[null,2009,2.8280000000000003,2.8280000000000003,null,"Base Shipment",1986,{"$f":"'Base Case - PC1'!W22","v":11.637741545688545},{"$f":"'Base Case - PC2'!W22","v":0.11755294490594491},{"$f":"H9+I9","v":11.75529449059449}]
[null,2010,2.8280000000000003,2.8280000000000003,null,null,1987,{"$f":"'Base Case - PC1'!W23","v":11.792986249689211},{"$f":"'Base Case - PC2'!W23","v":0.11912107322918396},{"$f":"H10+I10","v":11.912107322918395}]
[null,2011,2.8280000000000003,2.8280000000000003,null,null,1988,{"$f":"'Base Case - PC1'!W24","v":10.275141944911608},{"$f":"'Base Case - PC2'!W24","v":0.10378931257486473},10.378931257486473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(AS13:AS42)","v":1.0474418467569553},{"$f":"SUM(AT13:AT42)*1000","v":43.08214644397296}]
[null,2012,2.8280000000000003,2.8280000000000003,null,null,1989,{"$f":"'Base Case - PC1'!W25","v":9.6802200000000003},{"$f":"'Base Case - PC2'!W25","v":9.7780000000000006E-2},9.7780000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical Shipments","Modeled Shipments",null,null,null,null,"Replacement Units","New Units",null,null,"MWO","Combo"]
[null,2013,2.8280000000000003,2.8280000000000003,null,null,1990,{"$f":"'Base Case - PC1'!W26","v":7.6160699999999997},{"$f":"'Base Case - PC2'!W26","v":7.6929999999999998E-2},7.6929999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1972,{"$f":"'Historical Shipment'!C5","v":0.29662186355244852},null,null,null,null,2010,{"$f":"'Base Case - PC1'!AB46+'Base Case - PC2'!AB46","v":13.153425487385253},{"$f":"'Base Case - PC1'!AC46+'Base Case - PC2'!AC46","v":0.874706168899822},null,2014,{"$f":"'Base Case - PC1'!AD50-'Standards Case - PC1'!AE50","v":3.7220567796810045E-2},{"$f":"'Base Case - PC2'!AD50-'Standards Case - PC2'!AE50","v":1.5269465468015497E-3}]
[null,2014,2.8280000000000003,1,null,null,1991,{"$f":"'Base Case - PC1'!W27","v":6.5567700000000002},{"$f":"'Base Case - PC2'!W27","v":6.6229999999999997E-2},6.6230000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH13+1","v":1973},{"$f":"'Historical Shipment'!C6","v":0.42037174930203697},null,null,null,null,{"$f":"AN13+1","v":2011},{"$f":"'Base Case - PC1'!AB47+'Base Case - PC2'!AB47","v":13.262534564394482},{"$f":"'Base Case - PC1'!AC47+'Base Case - PC2'!AC47","v":1.4059423101560118},null,{"$f":"AR13+1","v":2015},{"$f":"'Base Case - PC1'!AD51-'Standards Case - PC1'!AE51","v":2.8295208667545424E-2},{"$f":"'Base Case - PC2'!AD51-'Standards Case - PC2'!AE51","v":1.1612189493779568E-3}]
[null,2015,2.8280000000000003,1,null,null,1992,{"$f":"'Base Case - PC1'!W28","v":7.1181000000000001},{"$f":"'Base Case - PC2'!W28","v":7.1900000000000006E-2},7.19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14+1","v":1974},{"$f":"'Historical Shipment'!C7","v":0.67353945449966823},null,null,null,null,2012,{"$f":"'Base Case - PC1'!AB48+'Base Case - PC2'!AB48","v":13.427432131624057},{"$f":"'Base Case - PC1'!AC48+'Base Case - PC2'!AC48","v":1.6323509549425328},null,{"$f":"AR14+1","v":2016},{"$f":"'Base Case - PC1'!AD52-'Standards Case - PC1'!AE52","v":2.2009046229463536E-2},{"$f":"'Base Case - PC2'!AD52-'Standards Case - PC2'!AE52","v":9.0376159742633355E-4}]
[null,2016,2.8280000000000003,1,null,null,1993,{"$f":"'Base Case - PC1'!W29","v":7.1676000000000002},{"$f":"'Base Case - PC2'!W29","v":7.2400000000000006E-2},7.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1975,{"$f":"'Historical Shipment'!C8","v":0.99377770846234348},null,null,null,null,2013,{"$f":"'Base Case - PC1'!AB49+'Base Case - PC2'!AB49","v":13.513327143292509},{"$f":"'Base Case - PC1'!AC49+'Base Case - PC2'!AC49","v":1.692281847808033},null,2017,{"$f":"'Base Case - PC1'!AD53-'Standards Case - PC1'!AE53","v":1.8377688020882132E-2},{"$f":"'Base Case - PC2'!AD53-'Standards Case - PC2'!AE53","v":7.5503518191888386E-4}]
[null,2017,2.8280000000000003,1,null,null,1994,{"$f":"'Base Case - PC1'!W30","v":8.4882600000000004},{"$f":"'Base Case - PC2'!W30","v":8.5739999999999997E-2},8.5739999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1976,{"$f":"'Historical Shipment'!C9","v":1.6522026730994666},null,null,null,null,2014,{"$f":"'Base Case - PC1'!AB50+'Base Case - PC2'!AB50","v":13.445697133220262},{"$f":"'Base Case - PC1'!AC50+'Base Case - PC2'!AC50","v":1.7098139408255362},null,2018,{"$f":"'Base Case - PC1'!AD54-'Standards Case - PC1'!AE54","v":1.542848113614248E-2},{"$f":"'Base Case - PC2'!AD54-'Standards Case - PC2'!AE54","v":6.3407933855672005E-4}]
[null,2018,2.8280000000000003,1,null,null,1995,{"$f":"'Base Case - PC1'!W31","v":8.0803799999999999},{"$f":"'Base Case - PC2'!W31","v":8.1620000000000012E-2},8.161999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977,{"$f":"'Historical Shipment'!C10","v":2.0376221645943677},null,null,null,null,2015,{"$f":"'Base Case - PC1'!AB51+'Base Case - PC2'!AB51","v":13.134132008101306},{"$f":"'Base Case - PC1'!AC51+'Base Case - PC2'!AC51","v":1.7775971292789565},null,2019,{"$f":"'Base Case - PC1'!AD55-'Standards Case - PC1'!AE55","v":1.5423904919867226E-2},{"$f":"'Base Case - PC2'!AD55-'Standards Case - PC2'!AE55","v":6.3400002032618086E-4}]
[null,2019,2.8280000000000003,1,null,null,1996,{"$f":"'Base Case - PC1'!W32","v":8.6832900000000013},{"$f":"'Base Case - PC2'!W32","v":8.771000000000001E-2},8.7710000000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1978,{"$f":"'Historical Shipment'!C11","v":2.3625836966390885},null,null,null,null,2016,{"$f":"'Base Case - PC1'!AB52+'Base Case - PC2'!AB52","v":12.525594640998721},{"$f":"'Base Case - PC1'!AC52+'Base Case - PC2'!AC52","v":1.8461497423814042},null,2020,{"$f":"'Base Case - PC1'!AD56-'Standards Case - PC1'!AE56","v":1.647330413884518E-2},{"$f":"'Base Case - PC2'!AD56-'Standards Case - PC2'!AE56","v":6.7725827393666505E-4}]
[null,2020,2.8280000000000003,1,null,null,1997,{"$f":"'Base Case - PC1'!W33","v":9.0505800000000001},{"$f":"'Base Case - PC2'!W33","v":9.1420000000000001E-2},9.1419999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1979,{"$f":"'Historical Shipment'!C12","v":2.6516483152602643},null,null,null,null,2017,{"$f":"'Base Case - PC1'!AB53+'Base Case - PC2'!AB53","v":11.90346196103398},{"$f":"'Base Case - PC1'!AC53+'Base Case - PC2'!AC53","v":1.8689277404783147},null,2021,{"$f":"'Base Case - PC1'!AD57-'Standards Case - PC1'!AE57","v":1.8714532214458401E-2},{"$f":"'Base Case - PC2'!AD57-'Standards Case - PC2'!AE57","v":7.6929427142877205E-4}]
[null,2021,2.8280000000000003,1,null,null,1998,{"$f":"'Base Case - PC1'!W34","v":10.26135},{"$f":"'Base Case - PC2'!W34","v":0.10365000000000001},10.365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1980,{"$f":"'Historical Shipment'!C13","v":3.4083174640039311},null,null,null,null,2018,{"$f":"'Base Case - PC1'!AB54+'Base Case - PC2'!AB54","v":11.671898519382387},{"$f":"'Base Case - PC1'!AC54+'Base Case - PC2'!AC54","v":1.8939259971565512},null,2022,{"$f":"'Base Case - PC1'!AD58-'Standards Case - PC1'!AE58","v":2.2363917740740646E-2},{"$f":"'Base Case - PC2'!AD58-'Standards Case - PC2'!AE58","v":9.1887021623798804E-4}]
[null,2022,2.8280000000000003,1,null,null,1999,{"$f":"'Base Case - PC1'!W35","v":11.307780000000001},{"$f":"'Base Case - PC2'!W35","v":0.11422},11.422000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1981,{"$f":"'Historical Shipment'!C14","v":4.177267135760915},null,null,null,null,2019,{"$f":"'Base Case - PC1'!AB55+'Base Case - PC2'!AB55","v":11.966327198408448},{"$f":"'Base Case - PC1'!AC55+'Base Case - PC2'!AC55","v":1.924224103815787},null,2023,{"$f":"'Base Case - PC1'!AD59-'Standards Case - PC1'!AE59","v":2.7208236633059713E-2},{"$f":"'Base Case - PC2'!AD59-'Standards Case - PC2'!AE59","v":1.1173502824286252E-3}]
[null,2023,2.8280000000000003,1,null,null,2000,{"$f":"'Base Case - PC1'!W36","v":12.51756},{"$f":"'Base Case - PC2'!W36","v":0.12644},12.644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1982,{"$f":"'Historical Shipment'!C15","v":3.8456930144013315},null,null,null,null,2020,{"$f":"'Base Case - PC1'!AB56+'Base Case - PC2'!AB56","v":12.6839139698653},{"$f":"'Base Case - PC1'!AC56+'Base Case - PC2'!AC56","v":1.9253200370797152},null,2024,{"$f":"'Base Case - PC1'!AD60-'Standards Case - PC1'!AE60","v":3.2646056189218342E-2},{"$f":"'Base Case - PC2'!AD60-'Standards Case - PC2'!AE60","v":1.3402627881119455E-3}]
[null,2024,2.8280000000000003,1,null,null,2001,{"$f":"'Base Case - PC1'!W37","v":13.311539999999999},{"$f":"'Base Case - PC2'!W37","v":0.13446},13.446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1983,{"$f":"'Historical Shipment'!C16","v":5.6046417721550235},null,null,null,null,2021,{"$f":"'Base Case - PC1'!AB57+'Base Case - PC2'!AB57","v":13.476284943209121},{"$f":"'Base Case - PC1'!AC57+'Base Case - PC2'!AC57","v":1.8637528155325813},null,2025,{"$f":"'Base Case - PC1'!AD61-'Standards Case - PC1'!AE61","v":3.5541429042886818E-2},{"$f":"'Base Case - PC2'!AD61-'Standards Case - PC2'!AE61","v":1.4591104437818303E-3}]
[null,2025,2.8280000000000003,{"$f":"VLOOKUP(B25,StdsEF_MWO,2)","v":1},null,null,2002,{"$f":"'Base Case - PC1'!W38","v":13.17789},{"$f":"'Base Case - PC2'!W38","v":0.13311000000000001},13.311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1984,{"$f":"'Historical Shipment'!C17","v":8.6265950890476439},null,null,null,null,2022,{"$f":"'Base Case - PC1'!AB58+'Base Case - PC2'!AB58","v":14.069782131985237},{"$f":"'Base Case - PC1'!AC58+'Base Case - PC2'!AC58","v":1.8158062084366167},null,2026,{"$f":"'Base Case - PC1'!AD62-'Standards Case - PC1'!AE62","v":3.485955440994104E-2},{"$f":"'Base Case - PC2'!AD62-'Standards Case - PC2'!AE62","v":1.4316575088435812E-3}]
[null,2026,2.8280000000000003,1,null,null,2003,{"$f":"'Base Case - PC1'!W39","v":14.131259999999999},{"$f":"'Base Case - PC2'!W39","v":0.14274000000000001},14.273999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1985,{"$f":"'Historical Shipment'!C18","v":10.280687073379928},null,null,null,null,2023,{"$f":"'Base Case - PC1'!AB59+'Base Case - PC2'!AB59","v":14.284625292488604},{"$f":"'Base Case - PC1'!AC59+'Base Case - PC2'!AC59","v":1.7898057122709021},null,2027,{"$f":"'Base Case - PC1'!AD63-'Standards Case - PC1'!AE63","v":3.2419623670975284E-2},{"$f":"'Base Case - PC2'!AD63-'Standards Case - PC2'!AE63","v":1.3322530166243185E-3}]
[null,2027,2.8280000000000003,1,null,null,2004,{"$f":"'Base Case - PC1'!W40","v":15.37074},{"$f":"'Base Case - PC2'!W40","v":0.15526000000000001},15.526,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1986,{"$f":"'Historical Shipment'!C19","v":11.75529449059449},null,null,null,null,2024,{"$f":"'Base Case - PC1'!AB60+'Base Case - PC2'!AB60","v":14.228426426429735},{"$f":"'Base Case - PC1'!AC60+'Base Case - PC2'!AC60","v":1.7811726352125667},null,2028,{"$f":"'Base Case - PC1'!AD64-'Standards Case - PC1'!AE64","v":3.0682310734443163E-2},{"$f":"'Base Case - PC2'!AD64-'Standards Case - PC2'!AE64","v":1.261574767061735E-3}]
[null,2028,2.8280000000000003,1,null,null,2005,{"$f":"'Base Case - PC1'!W41","v":13.721399999999999},{"$f":"'Base Case - PC2'!W41","v":0.1386},13.86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1987,{"$f":"'Historical Shipment'!C20","v":11.912107322918395},null,null,null,null,2025,{"$f":"'Base Case - PC1'!AB61+'Base Case - PC2'!AB61","v":14.029762941229544},{"$f":"'Base Case - PC1'!AC61+'Base Case - PC2'!AC61","v":1.7920978973876844},null,2029,{"$f":"'Base Case - PC1'!AD65-'Standards Case - PC1'!AE65","v":3.0611658164060529E-2},{"$f":"'Base Case - PC2'!AD65-'Standards Case - PC2'!AE65","v":1.2592448972812142E-3}]
[null,2029,2.8280000000000003,1,null,null,2006,{"$f":"'Base Case - PC1'!W42","v":13.550129999999999},{"$f":"'Base Case - PC2'!W42","v":0.13686999999999999},13.686999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1988,{"$f":"'Historical Shipment'!C21","v":10.378931257486473},null,null,null,null,2026,{"$f":"'Base Case - PC1'!AB62+'Base Case - PC2'!AB62","v":13.747138956065113},{"$f":"'Base Case - PC1'!AC62+'Base Case - PC2'!AC62","v":1.7846203769055635},null,2030,{"$f":"'Base Case - PC1'!AD66-'Standards Case - PC1'!AE66","v":3.2133318098763297E-2},{"$f":"'Base Case - PC2'!AD66-'Standards Case - PC2'!AE66","v":1.3220719533240666E-3}]
[null,2030,2.8280000000000003,1,null,null,2007,{"$f":"'Base Case - PC1'!W43","v":11.73249},{"$f":"'Base Case - PC2'!W43","v":0.11851},11.851000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1989,{"$f":"'Historical Shipment'!C22","v":9.7780000000000005},null,null,null,null,2027,{"$f":"'Base Case - PC1'!AB63+'Base Case - PC2'!AB63","v":13.53658433322361},{"$f":"'Base Case - PC1'!AC63+'Base Case - PC2'!AC63","v":1.7550178755563337},null,2031,{"$f":"'Base Case - PC1'!AD67-'Standards Case - PC1'!AE67","v":3.4815830466417452E-2},{"$f":"'Base Case - PC2'!AD67-'Standards Case - PC2'!AE67","v":1.4323987339499022E-3}]
[null,2031,2.8280000000000003,1,null,null,2008,{"$f":"'Base Case - PC1'!W44","v":11.226599999999999},{"$f":"'Base Case - PC2'!W44","v":0.1134},11.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1990,{"$f":"'Historical Shipment'!C23","v":7.6929999999999996},null,null,null,null,2028,{"$f":"'Base Case - PC1'!AB64+'Base Case - PC2'!AB64","v":13.521405756460705},{"$f":"'Base Case - PC1'!AC64+'Base Case - PC2'!AC64","v":1.7097533711114676},null,2032,{"$f":"'Base Case - PC1'!AD68-'Standards Case - PC1'!AE68","v":3.815497747806873E-2},{"$f":"'Base Case - PC2'!AD68-'Standards Case - PC2'!AE68","v":1.5695046098336829E-3}]
[null,2032,2.8280000000000003,1,null,null,2009,{"$f":"'Base Case - PC1'!W45","v":9.5297399999999985},{"$f":"'Base Case - PC2'!W45","v":9.6259999999999998E-2},9.6259999999999977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1991,{"$f":"'Historical Shipment'!C24","v":6.6230000000000002},null,null,null,null,2029,{"$f":"'Base Case - PC1'!AB65+'Base Case - PC2'!AB65","v":13.772533889532401},{"$f":"'Base Case - PC1'!AC65+'Base Case - PC2'!AC65","v":1.6809269192237415},null,2033,{"$f":"'Base Case - PC1'!AD69-'Standards Case - PC1'!AE69","v":4.1571430947197285E-2},{"$f":"'Base Case - PC2'!AD69-'Standards Case - PC2'!AE69","v":1.709647075482601E-3}]
[null,2033,2.8280000000000003,1,null,null,2010,{"$f":"'Base Case - PC1'!W46","v":13.887850339722224},{"$f":"'Base Case - PC2'!W46","v":0.14028131656285087},14.028131656285074,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1992,{"$f":"'Historical Shipment'!C25","v":7.19},null,null,null,null,2030,{"$f":"'Base Case - PC1'!AB66+'Base Case - PC2'!AB66","v":14.207650452074999},{"$f":"'Base Case - PC1'!AC66+'Base Case - PC2'!AC66","v":1.6806761227514262},null,2034,{"$f":"'Base Case - PC1'!AD70-'Standards Case - PC1'!AE70","v":4.4431884240147212E-2},{"$f":"'Base Case - PC2'!AD70-'Standards Case - PC2'!AE70","v":1.8271368868490179E-3}]
[null,2034,2.8280000000000003,1,null,null,{"$f":"G33+1","v":2011},{"$f":"'Base Case - PC1'!W47","v":14.521792105804989},{"$f":"'Base Case - PC2'!W47","v":0.14668476874550465},14.668476874550494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1993,{"$f":"'Historical Shipment'!C26","v":7.24},null,null,null,null,2031,{"$f":"'Base Case - PC1'!AB67+'Base Case - PC2'!AB67","v":14.625943263715726},{"$f":"'Base Case - PC1'!AC67+'Base Case - PC2'!AC67","v":1.6580826730020684},null,2035,{"$f":"'Base Case - PC1'!AD71-'Standards Case - PC1'!AE71","v":4.6095162353786634E-2},{"$f":"'Base Case - PC2'!AD71-'Standards Case - PC2'!AE71","v":1.895724599323273E-3}]
[null,2035,2.8280000000000003,1,null,null,2012,{"$f":"'Base Case - PC1'!W48","v":14.909185255700924},{"$f":"'Base Case - PC2'!W48","v":0.15059783086566561},15.05978308656659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1994,{"$f":"'Historical Shipment'!C27","v":8.5739999999999998},null,null,null,null,2032,{"$f":"'Base Case - PC1'!AB68+'Base Case - PC2'!AB68","v":14.953922293491742},{"$f":"'Base Case - PC1'!AC68+'Base Case - PC2'!AC68","v":1.6193436088463082},null,2036,{"$f":"'Base Case - PC1'!AD72-'Standards Case - PC1'!AE72","v":4.647235734949362E-2},{"$f":"'Base Case - PC2'!AD72-'Standards Case - PC2'!AE72","v":1.9118217451373765E-3}]
[null,2036,2.8280000000000003,1,null,null,2013,{"$f":"'Base Case - PC1'!W49","v":15.053552901189535},{"$f":"'Base Case - PC2'!W49","v":0.15205608991100583},15.205608991100542,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1995,{"$f":"'Historical Shipment'!C28","v":8.1620000000000008},null,null,null,null,2033,{"$f":"'Base Case - PC1'!AB69+'Base Case - PC2'!AB69","v":15.154895260766255},{"$f":"'Base Case - PC1'!AC69+'Base Case - PC2'!AC69","v":1.6053983785838031},null,2037,{"$f":"'Base Case - PC1'!AD73-'Standards Case - PC1'!AE73","v":4.609038001479604E-2},{"$f":"'Base Case - PC2'!AD73-'Standards Case - PC2'!AE73","v":1.8969849098838809E-3}]
[null,2037,2.8280000000000003,1,null,null,2014,{"$f":"'Base Case - PC1'!W50","v":15.003955963305341},{"$f":"'Base Case - PC2'!W50","v":0.15155511074045791},15.155511074045799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1996,{"$f":"'Historical Shipment'!C29","v":8.7710000000000008},null,null,null,null,2034,{"$f":"'Base Case - PC1'!AB70+'Base Case - PC2'!AB70","v":15.179007608987009},{"$f":"'Base Case - PC1'!AC70+'Base Case - PC2'!AC70","v":1.6069930655870142},null,2038,{"$f":"'Base Case - PC1'!AD74-'Standards Case - PC1'!AE74","v":4.5824627219179348E-2},{"$f":"'Base Case - PC2'!AD74-'Standards Case - PC2'!AE74","v":1.8869823727198087E-3}]
[null,2038,2.8280000000000003,1,null,null,2015,{"$f":"'Base Case - PC1'!W51","v":14.762611846006459},{"$f":"'Base Case - PC2'!W51","v":0.14911729137380281},14.911729137380263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1997,{"$f":"'Historical Shipment'!C30","v":9.1419999999999995},null,null,null,null,2035,{"$f":"'Base Case - PC1'!AB71+'Base Case - PC2'!AB71","v":15.075292105989007},{"$f":"'Base Case - PC1'!AC71+'Base Case - PC2'!AC71","v":1.6049185528801659},null,2039,{"$f":"'Base Case - PC1'!AD75-'Standards Case - PC1'!AE75","v":4.6379242787342179E-2},{"$f":"'Base Case - PC2'!AD75-'Standards Case - PC2'!AE75","v":1.9105683634940696E-3}]
[null,2039,2.8280000000000003,1,null,null,2016,{"$f":"'Base Case - PC1'!W52","v":14.228026939546323},{"$f":"'Base Case - PC2'!W52","v":0.14371744383380125},14.371744383380124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1998,{"$f":"'Historical Shipment'!C31","v":10.365},null,null,null,null,2036,{"$f":"'Base Case - PC1'!AB72+'Base Case - PC2'!AB72","v":14.947347455254016},{"$f":"'Base Case - PC1'!AC72+'Base Case - PC2'!AC72","v":1.6049185528801659},null,2040,{"$f":"'Base Case - PC1'!AD76-'Standards Case - PC1'!AE76","v":4.7970181915751198E-2},{"$f":"'Base Case - PC2'!AD76-'Standards Case - PC2'!AE76","v":1.9765303009635082E-3}]
[null,2040,2.8280000000000003,1,null,null,2017,{"$f":"'Base Case - PC1'!W53","v":13.634665804497171},{"$f":"'Base Case - PC2'!W53","v":0.13772389701512303},13.772389701512294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1999,{"$f":"'Historical Shipment'!C32","v":11.422000000000001},null,null,null,null,2037,{"$f":"'Base Case - PC1'!AB73+'Base Case - PC2'!AB73","v":14.881657803933965},{"$f":"'Base Case - PC1'!AC73+'Base Case - PC2'!AC73","v":1.6049185528801659},null,2041,{"$f":"'Base Case - PC1'!AD77-'Standards Case - PC1'!AE77","v":5.03684417402539E-2},{"$f":"'Base Case - PC2'!AD77-'Standards Case - PC2'!AE77","v":2.0754621737558987E-3}]
[null,2041,2.8280000000000003,1,null,null,2018,{"$f":"'Base Case - PC1'!W54","v":13.430166271373547},{"$f":"'Base Case - PC2'!W54","v":0.13565824516538944},13.565824516538937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,{"$f":"'Historical Shipment'!C33","v":12.644},null,null,null,null,2038,{"$f":"'Base Case - PC1'!AB74+'Base Case - PC2'!AB74","v":14.927205099061071},{"$f":"'Base Case - PC1'!AC74+'Base Case - PC2'!AC74","v":1.6049185528801659},null,2042,{"$f":"'Base Case - PC1'!AD78-'Standards Case - PC1'!AE78","v":5.3119405243634787E-2},{"$f":"'Base Case - PC2'!AD78-'Standards Case - PC2'!AE78","v":2.1887547920949046E-3}]
[null,2042,2.8280000000000003,1,null,null,2019,{"$f":"'Base Case - PC1'!W55","v":13.751645789201994},{"$f":"'Base Case - PC2'!W55","v":0.13890551302224238},13.890551302224237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001,{"$f":"'Historical Shipment'!C34","v":13.446},null,null,null,null,2039,{"$f":"'Base Case - PC1'!AB75+'Base Case - PC2'!AB75","v":15.096773642357537},{"$f":"'Base Case - PC1'!AC75+'Base Case - PC2'!AC75","v":1.6049185528801659},null,2043,{"$f":"'Base Case - PC1'!AD79-'Standards Case - PC1'!AE79","v":5.5739087192783643E-2},{"$f":"'Base Case - PC2'!AD79-'Standards Case - PC2'!AE79","v":2.2966398270166666E-3}]
[null,null,null,null,null,null,2020,{"$f":"'Base Case - PC1'!W56","v":14.463141666875565},{"$f":"'Base Case - PC2'!W56","v":0.14609234006944985},14.609234006945014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002,{"$f":"'Historical Shipment'!C35","v":13.311},null,null,null,null,2040,{"$f":"'Base Case - PC1'!AB76+'Base Case - PC2'!AB76","v":15.352449976348726},{"$f":"'Base Case - PC1'!AC76+'Base Case - PC2'!AC76","v":1.6049185528801659}]
[null,null,null,null,null,null,2021,{"$f":"'Base Case - PC1'!W57","v":15.186637381154286},{"$f":"'Base Case - PC2'!W57","v":0.15340037758741704},15.340037758741703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003,{"$f":"'Historical Shipment'!C36","v":14.273999999999999},null,null,null,null,2041,{"$f":"'Base Case - PC1'!AB77+'Base Case - PC2'!AB77","v":15.623797420042921},{"$f":"'Base Case - PC1'!AC77+'Base Case - PC2'!AC77","v":1.6049185528801659}]
[null,null,null,null,null,null,2022,{"$f":"'Base Case - PC1'!W58","v":15.726732457017635},{"$f":"'Base Case - PC2'!W58","v":0.15885588340421822},15.885588340421853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,{"$f":"'Historical Shipment'!C37","v":15.526},null,null,null,null,2042,{"$f":"'Base Case - PC1'!AB78+'Base Case - PC2'!AB78","v":15.843784691660332},{"$f":"'Base Case - PC1'!AC78+'Base Case - PC2'!AC78","v":1.6049185528801659}]
[null,null,null,null,null,null,2023,{"$f":"'Base Case - PC1'!W59","v":15.91368669471191},{"$f":"'Base Case - PC2'!W59","v":0.16074431004759518},16.074431004759504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,{"$f":"'Historical Shipment'!C38","v":13.86},null,null,null,null,2043,{"$f":"'Base Case - PC1'!AB79+'Base Case - PC2'!AB79","v":15.976688718058611},{"$f":"'Base Case - PC1'!AC79+'Base Case - PC2'!AC79","v":1.6049185528801659}]
[null,null,null,null,null,null,2024,{"$f":"'Base Case - PC1'!W60","v":15.849503071025879},{"$f":"'Base Case - PC2'!W60","v":0.16009599061642282},16.009599061642302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,{"$f":"'Historical Shipment'!C39","v":13.686999999999999}]
[null,null,null,null,null,null,2025,{"$f":"'Base Case - PC1'!W61","v":15.663642230231057},{"$f":"'Base Case - PC2'!W61","v":0.15821860838617274},15.82186083861723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,{"$f":"'Historical Shipment'!C40","v":11.851000000000001},{"$f":"'Base Case - PC1'!AD43+'Base Case - PC2'!AD43","v":7.9876278192813102}]
[null,null,null,null,null,null,2026,{"$f":"'Base Case - PC1'!W62","v":15.376441739640969},{"$f":"'Base Case - PC2'!W62","v":0.15531759332970674},15.531759332970676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,{"$f":"'Historical Shipment'!C41","v":11.34},{"$f":"'Base Case - PC1'!AD44+'Base Case - PC2'!AD44","v":10.185824258204784}]
[null,null,null,null,null,null,2027,{"$f":"'Base Case - PC1'!W63","v":15.138686186692144},{"$f":"'Base Case - PC2'!W63","v":0.15291602208779953},15.291602208779944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,{"$f":"'Historical Shipment'!C42","v":9.6259999999999994},{"$f":"'Base Case - PC1'!AD45+'Base Case - PC2'!AD45","v":11.404805749599177}]
[null,null,null,null,null,null,2028,{"$f":"'Base Case - PC1'!W64","v":15.07884753629645},{"$f":"'Base Case - PC2'!W64","v":0.15231159127572091},15.231159127572171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,null,{"$f":"'Base Case - PC1'!AD46+'Base Case - PC2'!AD46","v":14.028131656285074}]
[null,null,null,null,null,null,2029,{"$f":"'Base Case - PC1'!W65","v":15.29892620066858},{"$f":"'Base Case - PC2'!W65","v":0.15453460808756186},15.453460808756143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,null,{"$f":"'Base Case - PC1'!AD47+'Base Case - PC2'!AD47","v":14.668476874550494}]
[null,null,null,null,null,null,2030,{"$f":"'Base Case - PC1'!W66","v":15.72944330907816},{"$f":"'Base Case - PC2'!W66","v":0.15888326574826436},15.888326574826424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,null,{"$f":"'Base Case - PC1'!AD48+'Base Case - PC2'!AD48","v":15.05978308656659}]
[null,null,null,null,null,null,2031,{"$f":"'Base Case - PC1'!W67","v":16.121185677350617},{"$f":"'Base Case - PC2'!W67","v":0.1628402593671778},16.284025936717796,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,null,{"$f":"'Base Case - PC1'!AD49+'Base Case - PC2'!AD49","v":15.205608991100542}]
[null,null,null,null,null,null,2032,{"$f":"'Base Case - PC1'!W68","v":16.407533243314671},{"$f":"'Base Case - PC2'!W68","v":0.16573265902338061},16.573265902338051,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,null,{"$f":"'Base Case - PC1'!AD50+'Base Case - PC2'!AD50","v":15.155511074045799}]
[null,null,null,null,null,null,2033,{"$f":"'Base Case - PC1'!W69","v":16.592690702956556},{"$f":"'Base Case - PC2'!W69","v":0.1676029363935001},16.760293639350056,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,null,{"$f":"'Base Case - PC1'!AD51+'Base Case - PC2'!AD51","v":14.911729137380263}]
[null,null,null,null,null,null,{"$f":"G56+1","v":2034},{"$f":"'Base Case - PC1'!W70","v":16.618140667828282},{"$f":"'Base Case - PC2'!W70","v":0.16786000674574045},16.786000674574023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,null,{"$f":"'Base Case - PC1'!AD52+'Base Case - PC2'!AD52","v":14.371744383380124}]
[null,null,null,null,null,null,{"$f":"G57+1","v":2035},{"$f":"'Base Case - PC1'!W71","v":16.513408552280481},{"$f":"'Base Case - PC2'!W71","v":0.16680210658869163},16.680210658869171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,null,{"$f":"'Base Case - PC1'!AD53+'Base Case - PC2'!AD53","v":13.772389701512294}]
[null,null,null,null,null,null,2036,{"$f":"'Base Case - PC1'!W72","v":16.386743348052839},{"$f":"'Base Case - PC2'!W72","v":0.16552266008134223},16.552266008134183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,null,{"$f":"'Base Case - PC1'!AD54+'Base Case - PC2'!AD54","v":13.565824516538937}]
[null,null,null,null,null,null,2037,{"$f":"'Base Case - PC1'!W73","v":16.321710593245989},{"$f":"'Base Case - PC2'!W73","v":0.164865763568141},16.48657635681413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,null,{"$f":"'Base Case - PC1'!AD55+'Base Case - PC2'!AD55","v":13.890551302224237}]
[null,null,null,null,null,null,2038,{"$f":"'Base Case - PC1'!W74","v":16.366802415421823},{"$f":"'Base Case - PC2'!W74","v":0.16532123651941213},16.532123651941234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,null,{"$f":"'Base Case - PC1'!AD56+'Base Case - PC2'!AD56","v":14.609234006945014}]
[null,null,null,null,null,null,2039,{"$f":"'Base Case - PC1'!W75","v":16.534675273285323},{"$f":"'Base Case - PC2'!W75","v":0.16701692195237675},16.701692195237701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,null,{"$f":"'Base Case - PC1'!AD57+'Base Case - PC2'!AD57","v":15.340037758741703}]
[null,null,null,null,null,null,2040,{"$f":"'Base Case - PC1'!W76","v":16.787794843936602},{"$f":"'Base Case - PC2'!W76","v":0.16957368529228892},16.957368529228891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,null,{"$f":"'Base Case - PC1'!AD58+'Base Case - PC2'!AD58","v":15.885588340421853}]
[null,null,null,null,null,null,2041,{"$f":"'Base Case - PC1'!W77","v":17.056428813193854},{"$f":"'Base Case - PC2'!W77","v":0.17228715972923106},{"$f":"H64+I64","v":17.228715972923084},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,null,{"$f":"'Base Case - PC1'!AD59+'Base Case - PC2'!AD59","v":16.074431004759504}]
[null,null,null,null,null,null,2042,{"$f":"'Base Case - PC1'!W78","v":17.274216212095091},{"$f":"'Base Case - PC2'!W78","v":0.17448703244540445},17.448703244540496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,null,{"$f":"'Base Case - PC1'!AD60+'Base Case - PC2'!AD60","v":16.009599061642302}]
[null,null,null,null,null,null,2043,{"$f":"'Base Case - PC1'!W79","v":17.405791198229387},{"$f":"'Base Case - PC2'!W79","v":0.17581607270938762},17.581607270938775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,null,{"$f":"'Base Case - PC1'!AD61+'Base Case - PC2'!AD61","v":15.82186083861723}]
[null,null,null,null,null,"Standards Shipment",1986,{"$f":"'Standards Case - PC1'!W22","v":11.637741545688545},{"$f":"'Standards Case - PC2'!W22","v":0.11755294490594491},11.75529449059449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,null,{"$f":"'Base Case - PC1'!AD62+'Base Case - PC2'!AD62","v":15.531759332970676}]
[null,null,null,null,null,null,1987,{"$f":"'Standards Case - PC1'!W23","v":11.792986249689211},{"$f":"'Standards Case - PC2'!W23","v":0.11912107322918396},11.912107322918395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,null,{"$f":"'Base Case - PC1'!AD63+'Base Case - PC2'!AD63","v":15.291602208779944}]
[null,null,null,null,null,null,1988,{"$f":"'Standards Case - PC1'!W24","v":10.275141944911608},{"$f":"'Standards Case - PC2'!W24","v":0.10378931257486473},10.378931257486473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,null,{"$f":"'Base Case - PC1'!AD64+'Base Case - PC2'!AD64","v":15.231159127572171}]
[null,null,null,null,null,null,1989,{"$f":"'Standards Case - PC1'!W25","v":9.6802200000000003},{"$f":"'Standards Case - PC2'!W25","v":9.7780000000000006E-2},9.7780000000000005,null,"TSL:",{"$f":"iStd_MWO","v":3},null,null,null,"TSL:",{"$f":"iStd_Combo","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,null,{"$f":"'Base Case - PC1'!AD65+'Base Case - PC2'!AD65","v":15.453460808756143}]
[null,null,null,null,null,null,1990,{"$f":"'Standards Case - PC1'!W26","v":7.6160699999999997},{"$f":"'Standards Case - PC2'!W26","v":7.6929999999999998E-2},7.6929999999999996,null,"PC1",null,null,null,null,"PC2",null,null,null,null,"Combined",null,null,null,null,null,null,null,null,null,null,null,2030,null,{"$f":"'Base Case - PC1'!AD66+'Base Case - PC2'!AD66","v":15.888326574826424}]
[null,null,null,null,null,null,1991,{"$f":"'Standards Case - PC1'!W27","v":6.5567700000000002},{"$f":"'Standards Case - PC2'!W27","v":6.6229999999999997E-2},6.6230000000000002,null,"Year","Equipment Cost","Operating Cost Savings","Net Savings",null,"Year","Equipment Cost","Operating Cost Savings","Net Savings",null,"Year","Equipment Cost","Operating Cost Savings","Net Savings",null,null,null,null,null,null,null,null,2031,null,{"$f":"'Base Case - PC1'!AD67+'Base Case - PC2'!AD67","v":16.284025936717796}]
[null,null,null,null,null,null,1992,{"$f":"'Standards Case - PC1'!W28","v":7.1181000000000001},{"$f":"'Standards Case - PC2'!W28","v":7.1900000000000006E-2},7.19,null,2012,{"$f":"('Standards Case - PC1'!AN48)*-1","v":0},{"$f":"'Standards Case - PC1'!AR48","v":0},{"$f":"N73+M73","v":0},null,2012,{"$f":"('Standards Case - PC2'!AN48)*-1","v":0},{"$f":"'Standards Case - PC2'!AR48","v":0},{"$f":"S73+R73","v":0},null,2012,{"$f":"M73+R73","v":0},{"$f":"N73+S73","v":0},{"$f":"O73+T73","v":0},null,null,null,null,null,null,null,null,2032,null,{"$f":"'Base Case - PC1'!AD68+'Base Case - PC2'!AD68","v":16.573265902338051}]
[null,null,null,null,null,null,1993,{"$f":"'Standards Case - PC1'!W29","v":7.1676000000000002},{"$f":"'Standards Case - PC2'!W29","v":7.2400000000000006E-2},7.24,null,2013,{"$f":"('Standards Case - PC1'!AN49)*-1","v":0},{"$f":"'Standards Case - PC1'!AR49","v":0},{"$f":"N74+M74","v":0},null,2013,{"$f":"('Standards Case - PC2'!AN49)*-1","v":0},{"$f":"'Standards Case - PC2'!AR49","v":0},{"$f":"S74+R74","v":0},null,2013,{"$f":"M74+R74","v":0},{"$f":"N74+S74","v":0},{"$f":"O74+T74","v":0},null,null,null,null,null,null,null,null,2033,null,{"$f":"'Base Case - PC1'!AD69+'Base Case - PC2'!AD69","v":16.760293639350056}]
[null,null,null,null,null,null,1994,{"$f":"'Standards Case - PC1'!W30","v":8.4882600000000004},{"$f":"'Standards Case - PC2'!W30","v":8.5739999999999997E-2},{"$f":"H75+I75","v":8.5739999999999998},null,2014,{"$f":"('Standards Case - PC1'!AN50)*-1","v":-2.4305580167144077E-2},{"$f":"'Standards Case - PC1'!AR50","v":2.5861625611177261E-2},1.5560454440331842E-3,null,2014,{"$f":"('Standards Case - PC2'!AN50)*-1","v":-2.082991031664727E-3},{"$f":"'Standards Case - PC2'!AR50","v":3.2617688388756293E-4},-1.756814147777164E-3,null,2014,-2.6388571198808802E-2,2.6187802495064822E-2,-2.007687037439798E-4,null,null,null,null,null,null,null,null,2034,null,{"$f":"'Base Case - PC1'!AD70+'Base Case - PC2'!AD70","v":16.786000674574023}]
[null,null,null,null,null,null,1995,{"$f":"'Standards Case - PC1'!W31","v":8.0803799999999999},{"$f":"'Standards Case - PC2'!W31","v":8.1620000000000012E-2},8.161999999999999,null,2015,{"$f":"('Standards Case - PC1'!AN51)*-1","v":-2.3528983424016322E-2},{"$f":"'Standards Case - PC1'!AR51","v":5.1222765073402857E-2},2.7693781649386535E-2,null,2015,{"$f":"('Standards Case - PC2'!AN51)*-1","v":-2.0199548074525558E-3},{"$f":"'Standards Case - PC2'!AR51","v":6.4660062646985309E-4},-1.3733541809827026E-3,null,2015,-2.5548938231468879E-2,5.1869365699872709E-2,2.6320427468403833E-2,null,null,null,null,null,null,null,null,2035,null,{"$f":"'Base Case - PC1'!AD71+'Base Case - PC2'!AD71","v":16.680210658869171}]
[null,null,null,null,null,null,1996,{"$f":"'Standards Case - PC1'!W32","v":8.6832900000000013},{"$f":"'Standards Case - PC2'!W32","v":8.771000000000001E-2},8.7710000000000008,null,2016,{"$f":"('Standards Case - PC1'!AN52)*-1","v":-2.2325621394222662E-2},{"$f":"'Standards Case - PC1'!AR52","v":7.6248103901488881E-2},5.3922482507266223E-2,null,2016,{"$f":"('Standards Case - PC2'!AN52)*-1","v":-1.9188309229009389E-3},{"$f":"'Standards Case - PC2'!AR52","v":9.6313191860804824E-4},-9.5569900429289065E-4,null,2016,-2.4244452317123601E-2,7.7211235820096924E-2,5.2966783502973333E-2,null,null,null,null,null,null,null,null,2036,null,{"$f":"'Base Case - PC1'!AD72+'Base Case - PC2'!AD72","v":16.552266008134183}]
[null,null,null,null,null,null,1997,{"$f":"'Standards Case - PC1'!W33","v":9.0505800000000001},{"$f":"'Standards Case - PC2'!W33","v":9.1420000000000001E-2},9.1419999999999995,null,2017,{"$f":"('Standards Case - PC1'!AN53)*-1","v":-2.1077147445833527E-2},{"$f":"'Standards Case - PC1'!AR53","v":0.10037852488788039},7.9301377442046864E-2,null,2017,{"$f":"('Standards Case - PC2'!AN53)*-1","v":-1.8126361699816462E-3},{"$f":"'Standards Case - PC2'!AR53","v":1.268530427702187E-3},-5.4410574227945928E-4,null,2017,-2.2889783615815174E-2,0.10164705531558257,7.87572716997674E-2,null,null,null,null,null,null,null,null,2037,null,{"$f":"'Base Case - PC1'!AD73+'Base Case - PC2'!AD73","v":16.48657635681413}]
[null,null,null,null,null,null,1998,{"$f":"'Standards Case - PC1'!W34","v":10.26135},{"$f":"'Standards Case - PC2'!W34","v":0.10365000000000001},10.365,null,2018,{"$f":"('Standards Case - PC1'!AN54)*-1","v":-2.0463010425943669E-2},{"$f":"'Standards Case - PC1'!AR54","v":0.12361571864280592},0.10315270821686225,null,2018,{"$f":"('Standards Case - PC2'!AN54)*-1","v":-1.760899352781884E-3},{"$f":"'Standards Case - PC2'!AR54","v":1.5628192040018831E-3},-1.9808014878000091E-4,null,2018,-2.2223909778725553E-2,0.1251785378468078,0.10295462806808224,null,null,null,null,null,null,null,null,{"$f":"AH78+1","v":2038},null,{"$f":"'Base Case - PC1'!AD74+'Base Case - PC2'!AD74","v":16.532123651941234}]
[null,null,null,null,null,null,1999,{"$f":"'Standards Case - PC1'!W35","v":11.307780000000001},{"$f":"'Standards Case - PC2'!W35","v":0.11422},11.422000000000001,null,2019,{"$f":"('Standards Case - PC1'!AN55)*-1","v":-2.0650410453124407E-2},{"$f":"'Standards Case - PC1'!AR55","v":0.14673428108802769},0.12608387063490328,null,2019,{"$f":"('Standards Case - PC2'!AN55)*-1","v":-1.7771733800181942E-3},{"$f":"'Standards Case - PC2'!AR55","v":1.8556504809773781E-3},7.8477100959183912E-5,null,2019,-2.2427583833142601E-2,0.14858993156900507,0.12616234773586246,null,null,null,null,null,null,null,null,2039,null,{"$f":"'Base Case - PC1'!AD75+'Base Case - PC2'!AD75","v":16.701692195237701}]
[null,null,null,null,null,null,2000,{"$f":"'Standards Case - PC1'!W36","v":12.51756},{"$f":"'Standards Case - PC2'!W36","v":0.12644},12.644,null,2020,{"$f":"('Standards Case - PC1'!AN56)*-1","v":-2.1401341465090967E-2},{"$f":"'Standards Case - PC1'!AR56","v":0.17154986639641895},0.15014852493132799,null,2020,{"$f":"('Standards Case - PC2'!AN56)*-1","v":-1.841698093970828E-3},{"$f":"'Standards Case - PC2'!AR56","v":2.1699704436968499E-3},3.2827234972602191E-4,null,2020,-2.3243039559061793E-2,0.1737198368401158,0.15047679728105401,null,null,null,null,null,null,null,null,2040,null,{"$f":"'Base Case - PC1'!AD76+'Base Case - PC2'!AD76","v":16.957368529228891}]
[null,null,null,null,null,null,2001,{"$f":"'Standards Case - PC1'!W37","v":13.311539999999999},{"$f":"'Standards Case - PC2'!W37","v":0.13446},13.446,null,2021,{"$f":"('Standards Case - PC1'!AN57)*-1","v":-2.2140030296429362E-2},{"$f":"'Standards Case - PC1'!AR57","v":0.19603244696598826},0.1738924166695589,null,2021,{"$f":"('Standards Case - PC2'!AN57)*-1","v":-1.9047184129019187E-3},{"$f":"'Standards Case - PC2'!AR57","v":2.4800507065767356E-3},5.753322936748169E-4,null,2021,-2.4044748709331279E-2,0.19851249767256499,0.17446774896323372,null,null,null,null,null,null,null,null,2041,null,{"$f":"'Base Case - PC1'!AD77+'Base Case - PC2'!AD77","v":17.228715972923084}]
[null,null,null,null,null,null,2002,{"$f":"'Standards Case - PC1'!W38","v":13.17789},{"$f":"'Standards Case - PC2'!W38","v":0.13311000000000001},13.311,null,2022,{"$f":"('Standards Case - PC1'!AN58)*-1","v":-2.258807942307979E-2},{"$f":"'Standards Case - PC1'!AR58","v":0.21769327147668532},0.19510519205360555,null,2022,{"$f":"('Standards Case - PC2'!AN58)*-1","v":-1.9421306487486713E-3},{"$f":"'Standards Case - PC2'!AR58","v":2.7543181170831322E-3},8.1218746833446086E-4,null,2022,-2.4530210071828464E-2,0.22044758959376845,0.19591737952194002,null,null,null,null,null,null,null,null,2042,null,{"$f":"'Base Case - PC1'!AD78+'Base Case - PC2'!AD78","v":17.448703244540496}]
[null,null,null,null,null,null,2003,{"$f":"'Standards Case - PC1'!W39","v":14.131259999999999},{"$f":"'Standards Case - PC2'!W39","v":0.14274000000000001},14.273999999999999,null,2023,{"$f":"('Standards Case - PC1'!AN59)*-1","v":-2.2522679430878993E-2},{"$f":"'Standards Case - PC1'!AR59","v":0.23504029763290343},0.21251761820202444,null,2023,{"$f":"('Standards Case - PC2'!AN59)*-1","v":-1.9347923123028985E-3},{"$f":"'Standards Case - PC2'!AR59","v":2.9737884627826436E-3},1.0389961504797451E-3,null,2023,-2.4457471743181892E-2,0.23801408609568608,0.2135566143525042,null,null,null,null,null,null,null,null,2043,null,{"$f":"'Base Case - PC1'!AD79+'Base Case - PC2'!AD79","v":17.581607270938775}]
[null,null,null,null,null,null,2004,{"$f":"'Standards Case - PC1'!W40","v":15.37074},{"$f":"'Standards Case - PC2'!W40","v":0.15526000000000001},15.526,null,2024,{"$f":"('Standards Case - PC1'!AN60)*-1","v":-2.2112313489554392E-2},{"$f":"'Standards Case - PC1'!AR60","v":0.24633732618291901},0.22422501269336462,null,2024,{"$f":"('Standards Case - PC2'!AN60)*-1","v":-1.8974882321705895E-3},{"$f":"'Standards Case - PC2'!AR60","v":3.1163870932204287E-3},1.2188988610498392E-3,null,2024,-2.4009801721724983E-2,0.24945371327613944,0.22544391155441446]
[null,null,null,null,null,null,2005,{"$f":"'Standards Case - PC1'!W41","v":13.721399999999999},{"$f":"'Standards Case - PC2'!W41","v":0.1386},13.86,null,2025,{"$f":"('Standards Case - PC1'!AN61)*-1","v":-2.155486857384116E-2},{"$f":"'Standards Case - PC1'!AR61","v":0.25185327490134746},0.23029840632750631,null,2025,{"$f":"('Standards Case - PC2'!AN61)*-1","v":-1.848454364172375E-3},{"$f":"'Standards Case - PC2'!AR61","v":3.1855766668023094E-3},1.3371223026299344E-3,null,2025,-2.3403322938013536E-2,0.25503885156814976,0.23163552863013626]
[null,null,null,null,null,null,2006,{"$f":"'Standards Case - PC1'!W42","v":13.550129999999999},{"$f":"'Standards Case - PC2'!W42","v":0.13686999999999999},13.686999999999999,null,2026,{"$f":"('Standards Case - PC1'!AN62)*-1","v":-2.0885849824969681E-2},{"$f":"'Standards Case - PC1'!AR62","v":0.25590784018893314},0.23502199036396346,null,2026,{"$f":"('Standards Case - PC2'!AN62)*-1","v":-1.7910867602375089E-3},{"$f":"'Standards Case - PC2'!AR62","v":3.2361320081968465E-3},1.4450452479593376E-3,null,2026,-2.267693658520719E-2,0.25914397219712998,0.23646703561192278]
[null,null,null,null,null,null,2007,{"$f":"'Standards Case - PC1'!W43","v":11.73249},{"$f":"'Standards Case - PC2'!W43","v":0.11851},11.851000000000001,null,2027,{"$f":"('Standards Case - PC1'!AN63)*-1","v":-2.0308625815763141E-2},{"$f":"'Standards Case - PC1'!AR63","v":0.25936807062808759},0.23905944481232444,null,2027,{"$f":"('Standards Case - PC2'!AN63)*-1","v":-1.7422552783508984E-3},{"$f":"'Standards Case - PC2'!AR63","v":3.2791229857203441E-3},1.5368677073694457E-3,null,2027,-2.2050881094114041E-2,0.26264719361380795,0.24059631251969388]
[null,null,null,null,null,null,2008,{"$f":"'Standards Case - PC1'!W44","v":11.226599999999999},{"$f":"'Standards Case - PC2'!W44","v":0.1134},11.34,null,2028,{"$f":"('Standards Case - PC1'!AN64)*-1","v":-1.9984408754898209E-2},{"$f":"'Standards Case - PC1'!AR64","v":0.26251230269053571},0.24252789393563751,null,2028,{"$f":"('Standards Case - PC2'!AN64)*-1","v":-1.7150003921723015E-3},{"$f":"'Standards Case - PC2'!AR64","v":3.3181022206530946E-3},1.6031018284807931E-3,null,2028,-2.1699409147070511E-2,0.26583040491118881,0.24413099576411829]
[null,null,null,null,null,null,2009,{"$f":"'Standards Case - PC1'!W45","v":9.5297399999999985},{"$f":"'Standards Case - PC2'!W45","v":9.6259999999999998E-2},9.6259999999999977,null,2029,{"$f":"('Standards Case - PC1'!AN65)*-1","v":-2.0033241683704295E-2},{"$f":"'Standards Case - PC1'!AR65","v":0.26759427744593756},0.24756103576223326,null,2029,{"$f":"('Standards Case - PC2'!AN65)*-1","v":-1.7193653872057243E-3},{"$f":"'Standards Case - PC2'!AR65","v":3.3815506399353561E-3},1.6621852527296318E-3,null,2029,-2.1752607070910018E-2,0.27097582808587289,0.24922322101496289]
[null,null,null,null,null,null,2010,{"$f":"'Standards Case - PC1'!W46","v":13.887850339722224},{"$f":"'Standards Case - PC2'!W46","v":0.14028131656285087},14.028131656285074,null,2030,{"$f":"('Standards Case - PC1'!AN66)*-1","v":-2.0349148002984145E-2},{"$f":"'Standards Case - PC1'!AR66","v":0.27211438010577721},0.25176523210279306,null,2030,{"$f":"('Standards Case - PC2'!AN66)*-1","v":-1.7462481215394635E-3},{"$f":"'Standards Case - PC2'!AR66","v":3.4378664141937552E-3},1.6916182926542916E-3,null,2030,-2.209539612452361E-2,0.27555224651997096,0.25345685039544735]
[null,null,null,null,null,null,{"$f":"G91+1","v":2011},{"$f":"'Standards Case - PC1'!W47","v":14.521792105804989},{"$f":"'Standards Case - PC2'!W47","v":0.14668476874550465},14.668476874550494,null,2031,{"$f":"('Standards Case - PC1'!AN67)*-1","v":-2.0604492656000697E-2},{"$f":"'Standards Case - PC1'!AR67","v":0.27683064280133257},0.2562261501453319,null,2031,{"$f":"('Standards Case - PC2'!AN67)*-1","v":-1.7675196501838451E-3},{"$f":"'Standards Case - PC2'!AR67","v":3.4966182800254355E-3},1.7290986298415904E-3,null,2031,-2.2372012306184543E-2,0.28032726108135803,0.25795524877517351]
[null,null,null,null,null,null,{"$f":"G92+1","v":2012},{"$f":"'Standards Case - PC1'!W48","v":14.909185255700924},{"$f":"'Standards Case - PC2'!W48","v":0.15059783086566561},15.05978308656659,null,2032,{"$f":"('Standards Case - PC1'!AN68)*-1","v":-2.07187783372626E-2},{"$f":"'Standards Case - PC1'!AR68","v":0.28105568690839333},0.26033690857113073,null,2032,{"$f":"('Standards Case - PC2'!AN68)*-1","v":-1.7764105413602136E-3},{"$f":"'Standards Case - PC2'!AR68","v":3.5491286394632934E-3},1.7727180981030799E-3,null,2032,-2.2495188878622813E-2,0.2846048155478566,0.26210962666923382]
[null,null,null,null,null,null,{"$f":"G93+1","v":2013},{"$f":"'Standards Case - PC1'!W49","v":15.053552901189535},{"$f":"'Standards Case - PC2'!W49","v":0.15205608991100583},15.205608991100542,null,2033,{"$f":"('Standards Case - PC1'!AN69)*-1","v":-2.0703771376573733E-2},{"$f":"'Standards Case - PC1'!AR69","v":0.28404505043566813},0.26334127905909438,null,2033,{"$f":"('Standards Case - PC2'!AN69)*-1","v":-1.7741347680347982E-3},{"$f":"'Standards Case - PC2'!AR69","v":3.5860215053374607E-3},1.8118867373026625E-3,null,2033,-2.2477906144608532E-2,0.28763107194100557,0.26515316579639703]
[null,null,null,null,null,null,{"$f":"G94+1","v":2014},{"$f":"'Standards Case - PC1'!W50","v":14.966735395508531},{"$f":"'Standards Case - PC2'!W50","v":0.15002816419365636},15.116763559702187,null,2034,{"$f":"('Standards Case - PC1'!AN70)*-1","v":-2.0493725874398825E-2},{"$f":"'Standards Case - PC1'!AR70","v":0.28783908307603429},0.26734535720163544,null,2034,{"$f":"('Standards Case - PC2'!AN70)*-1","v":-1.7552176906349391E-3},{"$f":"'Standards Case - PC2'!AR70","v":3.6330659517301747E-3},1.8778482610952356E-3,null,2034,-2.2248943565033763E-2,0.29147214902776447,0.26922320546273065]
[null,null,null,null,null,null,2015,{"$f":"'Standards Case - PC1'!W51","v":14.734316637338914},{"$f":"'Standards Case - PC2'!W51","v":0.14795607242442485},14.882272709763338,null,2035,{"$f":"('Standards Case - PC1'!AN71)*-1","v":-2.0133327941234826E-2},{"$f":"'Standards Case - PC1'!AR71","v":0.29145664065504207},0.27132331271380722,null,2035,{"$f":"('Standards Case - PC2'!AN71)*-1","v":-1.7237170363539386E-3},{"$f":"'Standards Case - PC2'!AR71","v":3.6778765055882168E-3},1.9541594692342782E-3,null,2035,-2.1857044977588766E-2,0.29513451716063027,0.27327747218304149]
[null,null,null,null,null,null,2016,{"$f":"'Standards Case - PC1'!W52","v":14.20601789331686},{"$f":"'Standards Case - PC2'!W52","v":0.14281368223637492},14.348831575553234,null,2036,{"$f":"('Standards Case - PC1'!AN72)*-1","v":-1.9758484629413722E-2},{"$f":"'Standards Case - PC1'!AR72","v":0.29494677107381351},0.2751882864443998,null,2036,{"$f":"('Standards Case - PC2'!AN72)*-1","v":-1.6913837053354496E-3},{"$f":"'Standards Case - PC2'!AR72","v":3.7210749989564982E-3},2.0296912936210486E-3,null,2036,-2.1449868334749173E-2,0.29866784607277003,0.27721797773802087]
[null,null,null,null,null,null,2017,{"$f":"'Standards Case - PC1'!W53","v":13.616288116476289},{"$f":"'Standards Case - PC2'!W53","v":0.13696886183320414},13.753256978309492,null,2037,{"$f":"('Standards Case - PC1'!AN73)*-1","v":-1.9468447494094519E-2},{"$f":"'Standards Case - PC1'!AR73","v":0.29846769944210616},0.27899925194801162,null,2037,{"$f":"('Standards Case - PC2'!AN73)*-1","v":-1.6666095936061726E-3},{"$f":"'Standards Case - PC2'!AR73","v":3.7646561739077523E-3},2.0980465803015795E-3,null,2037,-2.1135057087700693E-2,0.30223235561601391,0.28109729852831322]
[null,null,null,null,null,null,2018,{"$f":"'Standards Case - PC1'!W54","v":13.414737790237405},{"$f":"'Standards Case - PC2'!W54","v":0.13502416582683271},13.549761956064238,null,2038,{"$f":"('Standards Case - PC1'!AN74)*-1","v":-1.9315871817279756E-2},{"$f":"'Standards Case - PC1'!AR74","v":0.30201945911549583},0.2827035872982161,null,2038,{"$f":"('Standards Case - PC2'!AN74)*-1","v":-1.6536626596603816E-3},{"$f":"'Standards Case - PC2'!AR74","v":3.8086137574217241E-3},2.1549510977613424E-3,null,2038,-2.0969534476940138E-2,0.30582807287291752,0.28485853839597741]
[null,null,null,null,null,null,2019,{"$f":"'Standards Case - PC1'!W55","v":13.736221884282127},{"$f":"'Standards Case - PC2'!W55","v":0.1382715130019162},13.874493397284043,null,2039,{"$f":"('Standards Case - PC1'!AN75)*-1","v":-1.9309450479729907E-2},{"$f":"'Standards Case - PC1'!AR75","v":0.30560204938004676},0.28629259890031683,null,2039,{"$f":"('Standards Case - PC2'!AN75)*-1","v":-1.6530790348706715E-3},{"$f":"'Standards Case - PC2'!AR75","v":3.852940292113615E-3},2.1998612572429435E-3,null,2039,-2.0962529514600578E-2,0.3094549896721604,0.28849246015755975]
[null,null,null,null,null,null,2020,{"$f":"'Standards Case - PC1'!W56","v":14.44666836273672},{"$f":"'Standards Case - PC2'!W56","v":0.14541508179551318},14.592083444532232,null,2040,{"$f":"('Standards Case - PC1'!AN76)*-1","v":-1.9400270162083677E-2},{"$f":"'Standards Case - PC1'!AR76","v":0.30921556808815143},0.28981529792606775,null,2040,{"$f":"('Standards Case - PC2'!AN76)*-1","v":-1.6605777278951848E-3},{"$f":"'Standards Case - PC2'!AR76","v":3.897631804151468E-3},2.237054076256283E-3,null,2040,-2.1060847889978862E-2,0.31311319989230291,0.29205235200232404]
[null,null,null,null,null,null,2021,{"$f":"'Standards Case - PC1'!W57","v":15.167922848939828},{"$f":"'Standards Case - PC2'!W57","v":0.15263108331598826},15.320553932255816,null,2041,{"$f":"('Standards Case - PC1'!AN77)*-1","v":-1.9505559608736196E-2},{"$f":"'Standards Case - PC1'!AR77","v":0.31286016970860941},0.29335461009987324,null,2041,{"$f":"('Standards Case - PC2'!AN77)*-1","v":-1.6690901521702864E-3},{"$f":"'Standards Case - PC2'!AR77","v":3.9426892007226383E-3},2.2735990485523517E-3,null,2041,-2.117464976090648E-2,0.31680285890933207,0.29562820914842558]
[null,null,null,null,null,null,2022,{"$f":"'Standards Case - PC1'!W58","v":15.704368539276894},{"$f":"'Standards Case - PC2'!W58","v":0.15793701318798023},15.862305552464875,null,2042,{"$f":"('Standards Case - PC1'!AN78)*-1","v":-1.9550496831126425E-2},{"$f":"'Standards Case - PC1'!AR78","v":0.31653611973366463},0.29698562290253822,null,2042,{"$f":"('Standards Case - PC2'!AN78)*-1","v":-1.6722978064614318E-3},{"$f":"'Standards Case - PC2'!AR78","v":3.9881187713769802E-3},2.3158209649155482E-3,null,2042,-2.1222794637587857E-2,0.32052423850504164,0.29930144386745378]
[null,null,null,null,null,null,2023,{"$f":"'Standards Case - PC1'!W59","v":15.88647845807885},{"$f":"'Standards Case - PC2'!W59","v":0.15962695976516655},16.046105417844018,null,2043,{"$f":"('Standards Case - PC1'!AN79)*-1","v":-1.9498383309285678E-2},{"$f":"'Standards Case - PC1'!AR79","v":0.32024375053937176},0.3007453672300861,null,2043,{"$f":"('Standards Case - PC2'!AN79)*-1","v":-1.6671767049711665E-3},{"$f":"'Standards Case - PC2'!AR79","v":4.0339297641682282E-3},2.3667530591970614E-3,null,2043,-2.1165560014256846E-2,0.32427768030353998,0.30311212028928314]
[null,null,null,null,null,null,2024,{"$f":"'Standards Case - PC1'!W60","v":15.816857014836661},{"$f":"'Standards Case - PC2'!W60","v":0.15875572782831088},15.975612742664971,null,2044,{"$f":"('Standards Case - PC1'!AN80)*-1","v":0},{"$f":"'Standards Case - PC1'!AR80","v":0.28909240315076901},0.28909240315076901,null,2044,{"$f":"('Standards Case - PC2'!AN80)*-1","v":0},{"$f":"'Standards Case - PC2'!AR80","v":3.6412376818930232E-3},3.6412376818930232E-3,null,2044,0,0.29273364083266201,0.29273364083266201]
[null,null,null,null,null,null,2025,{"$f":"'Standards Case - PC1'!W61","v":15.62810080118817},{"$f":"'Standards Case - PC2'!W61","v":0.15675949794239091},15.78486029913056,null,2045,{"$f":"('Standards Case - PC1'!AN81)*-1","v":0},{"$f":"'Standards Case - PC1'!AR81","v":0.25759731056387541},0.25759731056387541,null,2045,{"$f":"('Standards Case - PC2'!AN81)*-1","v":0},{"$f":"'Standards Case - PC2'!AR81","v":3.2443285770600155E-3},3.2443285770600155E-3,null,2045,0,0.26084163914093544,0.26084163914093544]
[null,null,null,null,null,null,2026,{"$f":"'Standards Case - PC1'!W62","v":15.341582185231028},{"$f":"'Standards Case - PC2'!W62","v":0.15388593582086316},15.495468121051891,null,2046,{"$f":"('Standards Case - PC1'!AN82)*-1","v":0},{"$f":"'Standards Case - PC1'!AR82","v":0.22577820793943626},0.22577820793943626,null,2046,{"$f":"('Standards Case - PC2'!AN82)*-1","v":0},{"$f":"'Standards Case - PC2'!AR82","v":2.8434080126769081E-3},2.8434080126769081E-3,null,2046,0,0.22862161595211317,0.22862161595211317]
[null,null,null,null,null,null,2027,{"$f":"'Standards Case - PC1'!W63","v":15.106266563021169},{"$f":"'Standards Case - PC2'!W63","v":0.15158376907117521},15.257850332092344,null,2047,{"$f":"('Standards Case - PC1'!AN83)*-1","v":0},{"$f":"'Standards Case - PC1'!AR83","v":0.19357487287782132},0.19357487287782132,null,2047,{"$f":"('Standards Case - PC2'!AN83)*-1","v":0},{"$f":"'Standards Case - PC2'!AR83","v":2.4376849068394155E-3},2.4376849068394155E-3,null,2047,0,0.19601255778466073,0.19601255778466073]
[null,null,null,null,null,null,2028,{"$f":"'Standards Case - PC1'!W64","v":15.048165225562007},{"$f":"'Standards Case - PC2'!W64","v":0.15105001650865918},15.199215242070666,null,2048,{"$f":"('Standards Case - PC1'!AN84)*-1","v":0},{"$f":"'Standards Case - PC1'!AR84","v":0.1609408074436344},0.1609408074436344,null,2048,{"$f":"('Standards Case - PC2'!AN84)*-1","v":0},{"$f":"'Standards Case - PC2'!AR84","v":2.0265641314010925E-3},2.0265641314010925E-3,null,2048,0,0.16296737157503549,0.16296737157503549]
[null,null,null,null,null,null,2029,{"$f":"'Standards Case - PC1'!W65","v":15.26831454250452},{"$f":"'Standards Case - PC2'!W65","v":0.15327536319028065},15.4215899056948,null,2049,{"$f":"('Standards Case - PC1'!AN85)*-1","v":0},{"$f":"'Standards Case - PC1'!AR85","v":0.12803620341186078},0.12803620341186078,null,2049,{"$f":"('Standards Case - PC2'!AN85)*-1","v":0},{"$f":"'Standards Case - PC2'!AR85","v":1.6120764134702999E-3},1.6120764134702999E-3,null,2049,0,0.12964827982533109,0.12964827982533109]
[null,null,null,null,null,null,2030,{"$f":"'Standards Case - PC1'!W66","v":15.697309990979397},{"$f":"'Standards Case - PC2'!W66","v":0.1575611937949403},15.854871184774337,null,2050,{"$f":"('Standards Case - PC1'!AN86)*-1","v":0},{"$f":"'Standards Case - PC1'!AR86","v":9.5509075156880729E-2},9.5509075156880729E-2,null,2050,{"$f":"('Standards Case - PC2'!AN86)*-1","v":0},{"$f":"'Standards Case - PC2'!AR86","v":1.2024052349920422E-3},1.2024052349920422E-3,null,2050,0,9.6711480391872773E-2,9.6711480391872773E-2]
[null,null,null,null,null,null,2031,{"$f":"'Standards Case - PC1'!W67","v":16.0863698468842},{"$f":"'Standards Case - PC2'!W67","v":0.1614078606332279},{"$f":"H112+I112","v":16.247777707517429},null,2051,{"$f":"('Standards Case - PC1'!AN87)*-1","v":0},{"$f":"'Standards Case - PC1'!AR87","v":6.4791335178987192E-2},6.4791335178987192E-2,null,2051,{"$f":"('Standards Case - PC2'!AN87)*-1","v":0},{"$f":"'Standards Case - PC2'!AR87","v":8.1559550598528537E-4},8.1559550598528537E-4,null,2051,0,6.5606930684972475E-2,6.5606930684972475E-2]
[null,null,null,null,null,null,2032,{"$f":"'Standards Case - PC1'!W68","v":16.369378265836602},{"$f":"'Standards Case - PC2'!W68","v":0.16416315441354692},16.533541420250149,null,2052,{"$f":"('Standards Case - PC1'!AN88)*-1","v":0},{"$f":"'Standards Case - PC1'!AR88","v":3.8176943310190364E-2},3.8176943310190364E-2,null,2052,{"$f":"('Standards Case - PC2'!AN88)*-1","v":0},{"$f":"'Standards Case - PC2'!AR88","v":4.8052191102247163E-4},4.8052191102247163E-4,null,2052,0,3.8657465221212835E-2,3.8657465221212835E-2]
[null,null,null,null,null,null,2033,{"$f":"'Standards Case - PC1'!W69","v":16.551119272009359},{"$f":"'Standards Case - PC2'!W69","v":0.1658932893180175},16.717012561327376,null,2053,{"$f":"('Standards Case - PC1'!AN89)*-1","v":0},{"$f":"'Standards Case - PC1'!AR89","v":1.8247067686409501E-2},1.8247067686409501E-2,null,2053,{"$f":"('Standards Case - PC2'!AN89)*-1","v":0},{"$f":"'Standards Case - PC2'!AR89","v":2.2964941675053212E-4},2.2964941675053212E-4,null,2053,0,1.8476717103160033E-2,1.8476717103160033E-2]
[null,null,null,null,null,null,2034,{"$f":"'Standards Case - PC1'!W70","v":16.573708783588135},{"$f":"'Standards Case - PC2'!W70","v":0.16603286985889143},16.739741653447027,null,2054,{"$f":"('Standards Case - PC1'!AN90)*-1","v":0},{"$f":"'Standards Case - PC1'!AR90","v":6.3977081704537338E-3},6.3977081704537338E-3,null,2054,{"$f":"('Standards Case - PC2'!AN90)*-1","v":0},{"$f":"'Standards Case - PC2'!AR90","v":8.0512856877229956E-5},8.0512856877229956E-5,null,2054,0,6.478221027330964E-3,6.478221027330964E-3]
[null,null,null,null,null,null,2035,{"$f":"'Standards Case - PC1'!W71","v":16.467313389926694},{"$f":"'Standards Case - PC2'!W71","v":0.16490638198936836},16.632219771916063,null,2055,{"$f":"('Standards Case - PC1'!AN91)*-1","v":0},{"$f":"'Standards Case - PC1'!AR91","v":1.4211198768714478E-3},1.4211198768714478E-3,null,2055,{"$f":"('Standards Case - PC2'!AN91)*-1","v":0},{"$f":"'Standards Case - PC2'!AR91","v":1.788334162361926E-5},1.788334162361926E-5,null,2055,0,1.439003218495067E-3,1.439003218495067E-3]
[null,null,null,null,null,null,2036,{"$f":"'Standards Case - PC1'!W72","v":16.340270990703345},{"$f":"'Standards Case - PC2'!W72","v":0.16361083833620485},16.50388182903955,null,2056,{"$f":"('Standards Case - PC1'!AN92)*-1","v":0},{"$f":"'Standards Case - PC1'!AR92","v":1.5813360623614651E-4},1.5813360623614651E-4,null,2056,{"$f":"('Standards Case - PC2'!AN92)*-1","v":0},{"$f":"'Standards Case - PC2'!AR92","v":1.9898629042087042E-6},1.9898629042087042E-6,null,2056,0,1.6012346914035522E-4,1.6012346914035522E-4]
[null,null,null,null,null,null,2037,{"$f":"'Standards Case - PC1'!W73","v":16.275620213231193},{"$f":"'Standards Case - PC2'!W73","v":0.16296877865825712},16.43858899188945,null,2057,{"$f":"('Standards Case - PC1'!AN93)*-1","v":0},{"$f":"'Standards Case - PC1'!AR93","v":0},0,null,2057,{"$f":"('Standards Case - PC2'!AN93)*-1","v":0},{"$f":"'Standards Case - PC2'!AR93","v":0},0,null,2057,0,0,0]
[null,null,null,null,null,null,2038,{"$f":"'Standards Case - PC1'!W74","v":16.320977788202644},{"$f":"'Standards Case - PC2'!W74","v":0.16343425414669233},16.484412042349337,null,2058,{"$f":"('Standards Case - PC1'!AN94)*-1","v":0},{"$f":"'Standards Case - PC1'!AR94","v":0},0,null,2058,{"$f":"('Standards Case - PC2'!AN94)*-1","v":0},{"$f":"'Standards Case - PC2'!AR94","v":0},0,null,2058,0,0,0]
[null,null,null,null,null,null,2039,{"$f":"'Standards Case - PC1'!W75","v":16.488296030497981},{"$f":"'Standards Case - PC2'!W75","v":0.16510635358888268},16.653402384086863,null,2059,{"$f":"('Standards Case - PC1'!AN95)*-1","v":0},{"$f":"'Standards Case - PC1'!AR95","v":0},0,null,2059,{"$f":"('Standards Case - PC2'!AN95)*-1","v":0},{"$f":"'Standards Case - PC2'!AR95","v":0},0,null,2059,0,0,0]
[null,null,null,null,null,null,2040,{"$f":"'Standards Case - PC1'!W76","v":16.739824662020851},{"$f":"'Standards Case - PC2'!W76","v":0.16759715499132541},16.907421817012178,null,2060,{"$f":"('Standards Case - PC1'!AN96)*-1","v":0},{"$f":"'Standards Case - PC1'!AR96","v":0},0,null,2060,{"$f":"('Standards Case - PC2'!AN96)*-1","v":0},{"$f":"'Standards Case - PC2'!AR96","v":0},0,null,2060,0,0,0]
[null,null,null,null,null,null,2041,{"$f":"'Standards Case - PC1'!W77","v":17.0060603714536},{"$f":"'Standards Case - PC2'!W77","v":0.17021169755547516},17.176272069009077,null,2061,{"$f":"('Standards Case - PC1'!AN97)*-1","v":0},{"$f":"'Standards Case - PC1'!AR97","v":0},0,null,2061,{"$f":"('Standards Case - PC2'!AN97)*-1","v":0},{"$f":"'Standards Case - PC2'!AR97","v":0},0,null,2061,0,0,0]
[null,null,null,null,null,null,2042,{"$f":"'Standards Case - PC1'!W78","v":17.221096806851456},{"$f":"'Standards Case - PC2'!W78","v":0.17229827765330955},17.393395084504764,null,2062,{"$f":"('Standards Case - PC1'!AN98)*-1","v":0},{"$f":"'Standards Case - PC1'!AR98","v":0},0,null,2062,{"$f":"('Standards Case - PC2'!AN98)*-1","v":0},{"$f":"'Standards Case - PC2'!AR98","v":0},0,null,2062,0,0,0]
[null,null,null,null,null,null,2043,{"$f":"'Standards Case - PC1'!W79","v":17.350052111036604},{"$f":"'Standards Case - PC2'!W79","v":0.17351943288237096},17.523571543918976,null,2063,{"$f":"('Standards Case - PC1'!AN99)*-1","v":0},{"$f":"'Standards Case - PC1'!AR99","v":0},0,null,2063,{"$f":"('Standards Case - PC2'!AN99)*-1","v":0},{"$f":"'Standards Case - PC2'!AR99","v":0},0,null,2063,0,0,0]
[null,null,null,null,null,"Energy Saving (quad)",2014,{"$f":"'Standards Case - PC1'!AQ50","v":2.3768419204615249E-3},{"$f":"'Standards Case - PC2'!AQ50","v":2.9977655030873341E-5},2.4068195754923982E-3,null,2064,{"$f":"('Standards Case - PC1'!AN100)*-1","v":0},{"$f":"'Standards Case - PC1'!AR100","v":0},0,null,2064,{"$f":"('Standards Case - PC2'!AN100)*-1","v":0},{"$f":"'Standards Case - PC2'!AR100","v":0},0,null,2064,0,0,0]
[null,null,null,null,null,null,{"$f":"G125+1","v":2015},{"$f":"'Standards Case - PC1'!AQ51","v":4.7167738112525214E-3},{"$f":"'Standards Case - PC2'!AQ51","v":5.954127811924985E-5},4.776315089371771E-3,null,2065,{"$f":"('Standards Case - PC1'!AN101)*-1","v":0},{"$f":"'Standards Case - PC1'!AR101","v":0},0,null,2065,{"$f":"('Standards Case - PC2'!AN101)*-1","v":0},{"$f":"'Standards Case - PC2'!AR101","v":0},0,null,2065,0,0,0]
[null,null,null,null,null,null,2016,{"$f":"'Standards Case - PC1'!AQ52","v":6.9727704019272828E-3},{"$f":"'Standards Case - PC2'!AQ52","v":8.8076914593157503E-5},7.0608473165204404E-3,null,2066,{"$f":"('Standards Case - PC1'!AN102)*-1","v":0},{"$f":"'Standards Case - PC1'!AR102","v":0},0,null,2066,{"$f":"('Standards Case - PC2'!AN102)*-1","v":0},{"$f":"'Standards Case - PC2'!AR102","v":0},0,null,2066,0,0,0]
[null,null,null,null,null,null,2017,{"$f":"'Standards Case - PC1'!AQ53","v":8.8600927880595742E-3},{"$f":"'Standards Case - PC2'!AQ53","v":1.1196914187045696E-4},8.9720619299300305E-3,null,2067,{"$f":"('Standards Case - PC1'!AN103)*-1","v":0},{"$f":"'Standards Case - PC1'!AR103","v":0},0,null,2067,{"$f":"('Standards Case - PC2'!AN103)*-1","v":0},{"$f":"'Standards Case - PC2'!AR103","v":0},0,null,2067,0,0,0]
[null,null,null,null,null,null,2018,{"$f":"'Standards Case - PC1'!AQ54","v":1.0130975216376532E-2},{"$f":"'Standards Case - PC2'!AQ54","v":1.2808146728629486E-4},1.0259056683662827E-2,null,2068,{"$f":"('Standards Case - PC1'!AN104)*-1","v":0},{"$f":"'Standards Case - PC1'!AR104","v":0},0,null,2068,{"$f":"('Standards Case - PC2'!AN104)*-1","v":0},{"$f":"'Standards Case - PC2'!AR104","v":0},0,null,2068,0,0,0]
[null,null,null,null,null,null,2019,{"$f":"'Standards Case - PC1'!AQ55","v":1.1125117669384881E-2},{"$f":"'Standards Case - PC2'!AQ55","v":1.4069193511596106E-4},1.1265809604500842E-2,null,2069,{"$f":"('Standards Case - PC1'!AN105)*-1","v":0},{"$f":"'Standards Case - PC1'!AR105","v":0},0,null,2069,{"$f":"('Standards Case - PC2'!AN105)*-1","v":0},{"$f":"'Standards Case - PC2'!AR105","v":0},0,null,2069,0,0,0]
[null,null,null,null,null,null,2020,{"$f":"'Standards Case - PC1'!AQ56","v":1.2608972658834225E-2},{"$f":"'Standards Case - PC2'!AQ56","v":1.5949355467188584E-4},1.2768466213506111E-2,null,2070,{"$f":"('Standards Case - PC1'!AN106)*-1","v":0},{"$f":"'Standards Case - PC1'!AR106","v":0},0,null,2070,{"$f":"('Standards Case - PC2'!AN106)*-1","v":0},{"$f":"'Standards Case - PC2'!AR106","v":0},0,null,2070,0,0,0]
[null,null,null,null,null,null,2021,{"$f":"'Standards Case - PC1'!AQ57","v":1.4334509120998155E-2},{"$f":"'Standards Case - PC2'!AQ57","v":1.8134910839596942E-4},1.4515858229394125E-2]
[null,null,null,null,null,null,2022,{"$f":"'Standards Case - PC1'!AQ58","v":1.5607580759307623E-2},{"$f":"'Standards Case - PC2'!AQ58","v":1.9747161755434908E-4},1.5805052376861972E-2]
[null,null,null,null,null,null,2023,{"$f":"'Standards Case - PC1'!AQ59","v":1.5208471832229479E-2},{"$f":"'Standards Case - PC2'!AQ59","v":1.924213784900667E-4},1.5400893210719547E-2]
[null,null,null,null,null,null,2024,{"$f":"'Standards Case - PC1'!AQ60","v":1.5382174469349964E-2},{"$f":"'Standards Case - PC2'!AQ60","v":1.9459823943348035E-4},1.5576772708783444E-2]
[null,null,null,null,null,null,2025,{"$f":"'Standards Case - PC1'!AQ61","v":1.4685406437162494E-2},{"$f":"'Standards Case - PC2'!AQ61","v":1.8574897668913729E-4},1.4871155413851631E-2]
[null,null,null,null,null,null,2026,{"$f":"'Standards Case - PC1'!AQ62","v":1.4420847948457837E-2},{"$f":"'Standards Case - PC2'!AQ62","v":1.8236161735760059E-4},1.4603209565815437E-2]
[null,null,null,null,null,null,2027,{"$f":"'Standards Case - PC1'!AQ63","v":1.4537742816369258E-2},{"$f":"'Standards Case - PC2'!AQ63","v":1.8379689725958438E-4},{"$f":"H138+I138","v":1.4721539713628842E-2}]
[null,null,null,null,null,null,2028,{"$f":"'Standards Case - PC1'!AQ64","v":1.464167199903816E-2},{"$f":"'Standards Case - PC2'!AQ64","v":1.8506776206734439E-4},1.4826739761105504E-2]
[null,null,null,null,null,null,2029,{"$f":"'Standards Case - PC1'!AQ65","v":1.4744042482686721E-2},{"$f":"'Standards Case - PC2'!AQ65","v":1.8631835765858701E-4},1.4930360840345307E-2]
[null,null,null,null,null,null,2030,{"$f":"'Standards Case - PC1'!AQ66","v":1.4848963183389493E-2},{"$f":"'Standards Case - PC2'!AQ66","v":1.876003458322581E-4},1.5036563529221751E-2]
[null,null,null,null,null,null,2031,{"$f":"'Standards Case - PC1'!AQ67","v":1.4948888813123692E-2},{"$f":"'Standards Case - PC2'!AQ67","v":1.8881781785822023E-4},1.5137706630981912E-2]
[null,null,null,null,null,null,2032,{"$f":"'Standards Case - PC1'!AQ68","v":1.5042881292078735E-2},{"$f":"'Standards Case - PC2'!AQ68","v":1.8995922623392695E-4},1.5232840518312663E-2]
[null,null,null,null,null,null,2033,{"$f":"'Standards Case - PC1'!AQ69","v":1.5137720259211044E-2},{"$f":"'Standards Case - PC2'!AQ69","v":1.9111119981866364E-4},1.5328831459029708E-2]
[null,null,null,null,null,null,2034,{"$f":"'Standards Case - PC1'!AQ70","v":1.5234003298363068E-2},{"$f":"'Standards Case - PC2'!AQ70","v":1.9228152792999292E-4},{"$f":"H145+I145","v":1.542628482629306E-2}]
[null,null,null,null,null,null,2035,{"$f":"'Standards Case - PC1'!AQ71","v":1.5329377173504233E-2},{"$f":"'Standards Case - PC2'!AQ71","v":1.9344062988244074E-4},1.5522817803386674E-2]
[null,null,null,null,null,null,2036,{"$f":"'Standards Case - PC1'!AQ72","v":1.5424073865760819E-2},{"$f":"'Standards Case - PC2'!AQ72","v":1.9459150352785996E-4},1.5618665369288678E-2]
[null,null,null,null,null,null,2037,{"$f":"'Standards Case - PC1'!AQ73","v":1.5518783828435207E-2},{"$f":"'Standards Case - PC2'!AQ73","v":1.957427402042568E-4},1.5714526568639465E-2]
[null,null,null,null,null,null,2038,{"$f":"'Standards Case - PC1'!AQ74","v":1.5613496352490734E-2},{"$f":"'Standards Case - PC2'!AQ74","v":1.9689385969931726E-4},1.5810390212190051E-2]
[null,null,null,null,null,null,2039,{"$f":"'Standards Case - PC1'!AQ75","v":1.5708199132748107E-2},{"$f":"'Standards Case - PC2'!AQ75","v":1.9804433078209895E-4},1.5906243463530204E-2]
[null,null,null,null,null,null,2040,{"$f":"'Standards Case - PC1'!AQ76","v":1.5802885095025945E-2},{"$f":"'Standards Case - PC2'!AQ76","v":1.9919381137422257E-4},1.6002078906400166E-2]
[null,null,null,null,null,null,2041,{"$f":"'Standards Case - PC1'!AQ77","v":1.58975501181082E-2},{"$f":"'Standards Case - PC2'!AQ77","v":2.0034221430931891E-4},1.609789233241752E-2]
[null,null,null,null,null,null,2042,{"$f":"'Standards Case - PC1'!AQ78","v":1.5992195699674219E-2},{"$f":"'Standards Case - PC2'!AQ78","v":2.0148972546661916E-4},1.6193685425140839E-2]
[null,null,null,null,null,null,2043,{"$f":"'Standards Case - PC1'!AQ79","v":1.6086826578861901E-2},{"$f":"'Standards Case - PC2'!AQ79","v":2.0263667421514732E-4},1.6289463253077049E-2]
[null,null,null,null,null,"Discounted Energy Savings",2014,{"$f":"'Standards Case - PC1'!AT50","v":2.1751470591113106E-3},{"$f":"'Standards Case - PC2'!AT50","v":2.7433800968470023E-5},2.2025808600797804E-3]
[null,null,null,null,null,null,{"$f":"G155+1","v":2015},{"$f":"'Standards Case - PC1'!AT51","v":4.1907924392457861E-3},{"$f":"'Standards Case - PC2'!AT51","v":5.2901654425299305E-5},4.2436940936710858E-3]
[null,null,null,null,null,null,2016,{"$f":"'Standards Case - PC1'!AT52","v":6.0147730001963726E-3},{"$f":"'Standards Case - PC2'!AT52","v":7.5975920229511438E-5},6.0907489204258839E-3]
[null,null,null,null,null,null,2017,{"$f":"'Standards Case - PC1'!AT53","v":7.4201882227562799E-3},{"$f":"'Standards Case - PC2'!AT53","v":9.3772393550886306E-5},7.513960616307166E-3]
[null,null,null,null,null,null,2018,{"$f":"'Standards Case - PC1'!AT54","v":8.237409950065654E-3},{"$f":"'Standards Case - PC2'!AT54","v":1.0414195381088781E-4},8.3415519038765422E-3]
[null,null,null,null,null,null,2019,{"$f":"'Standards Case - PC1'!AT55","v":8.7822706210415567E-3},{"$f":"'Standards Case - PC2'!AT55","v":1.1106351277403675E-4},8.8933341338155933E-3]
[null,null,null,null,null,null,2020,{"$f":"'Standards Case - PC1'!AT56","v":9.6637276233938595E-3},{"$f":"'Standards Case - PC2'!AT56","v":1.2223852900149635E-4},9.7859661523953551E-3]
[null,null,null,null,null,null,2021,{"$f":"'Standards Case - PC1'!AT57","v":1.0666221009966332E-2},{"$f":"'Standards Case - PC2'!AT57","v":1.3494076802938746E-4},1.0801161777995718E-2]
[null,null,null,null,null,null,2022,{"$f":"'Standards Case - PC1'!AT58","v":1.1275248416757293E-2},{"$f":"'Standards Case - PC2'!AT58","v":1.4265769804563543E-4},1.141790611480293E-2]
[null,null,null,null,null,null,2023,{"$f":"'Standards Case - PC1'!AT59","v":1.0666916151607321E-2},{"$f":"'Standards Case - PC2'!AT59","v":1.3496048339192975E-4},1.0801876634999251E-2]
[null,null,null,null,null,null,2024,{"$f":"'Standards Case - PC1'!AT60","v":1.0474512316912708E-2},{"$f":"'Standards Case - PC2'!AT60","v":1.3251193190254171E-4},1.0607024248815249E-2]
[null,null,null,null,null,null,2025,{"$f":"'Standards Case - PC1'!AT61","v":9.708783681291494E-3},{"$f":"'Standards Case - PC2'!AT61","v":1.2280195590177629E-4},9.8315856371932707E-3]
[null,null,null,null,null,null,2026,{"$f":"'Standards Case - PC1'!AT62","v":9.2561935473091071E-3},{"$f":"'Standards Case - PC2'!AT62","v":1.1705098284756458E-4},9.3732445301566714E-3]
[null,null,null,null,null,null,2027,{"$f":"'Standards Case - PC1'!AT63","v":9.0594406940460361E-3},{"$f":"'Standards Case - PC2'!AT63","v":1.1453614990340902E-4},9.1739768439494454E-3]
[null,null,null,null,null,null,2028,{"$f":"'Standards Case - PC1'!AT64","v":8.858452354082974E-3},{"$f":"'Standards Case - PC2'!AT64","v":1.1196903964643048E-4},8.9704213937294042E-3]
[null,null,null,null,null,null,2029,{"$f":"'Standards Case - PC1'!AT65","v":8.6605710487955689E-3},{"$f":"'Standards Case - PC2'!AT65","v":1.0944239858857594E-4},8.7700134473841455E-3]
[null,null,null,null,null,null,2030,{"$f":"'Standards Case - PC1'!AT66","v":8.4681562161317472E-3},{"$f":"'Standards Case - PC2'!AT66","v":1.0698585585322154E-4},8.5751420719849692E-3]
[null,null,null,null,null,null,2031,{"$f":"'Standards Case - PC1'!AT67","v":8.2768372878539269E-3},{"$f":"'Standards Case - PC2'!AT67","v":1.0454384770646811E-4},8.3813811355603948E-3]
[null,null,null,null,null,null,2032,{"$f":"'Standards Case - PC1'!AT68","v":8.0862899461429157E-3},{"$f":"'Standards Case - PC2'!AT68","v":1.0211244451429334E-4},8.1884023906572088E-3]
[null,null,null,null,null,null,2033,{"$f":"'Standards Case - PC1'!AT69","v":7.9002626837406335E-3},{"$f":"'Standards Case - PC2'!AT69","v":9.9739502020033903E-5},8.0000021857606681E-3]
[null,null,null,null,null,null,2034,{"$f":"'Standards Case - PC1'!AT70","v":7.7189437668313187E-3},{"$f":"'Standards Case - PC2'!AT70","v":9.7427463577581285E-5},7.8163712304088993E-3]
[null,null,null,null,null,null,2035,{"$f":"'Standards Case - PC1'!AT71","v":7.5410377887195259E-3},{"$f":"'Standards Case - PC2'!AT71","v":9.5159971817937228E-5},7.6361977605374628E-3]
[null,null,null,null,null,null,2036,{"$f":"'Standards Case - PC1'!AT72","v":7.366623578990583E-3},{"$f":"'Standards Case - PC2'!AT72","v":9.2937985815905804E-5},{"$f":"H177+I177","v":7.4595615648064889E-3}]
[null,null,null,null,null,null,2037,{"$f":"'Standards Case - PC1'!AT73","v":7.1959782375033343E-3},{"$f":"'Standards Case - PC2'!AT73","v":9.0764876567078851E-5},7.2867431140704129E-3]
[null,null,null,null,null,null,2038,{"$f":"'Standards Case - PC1'!AT74","v":7.0290251801264809E-3},{"$f":"'Standards Case - PC2'!AT74","v":8.8639460784068023E-5},7.1176646409105487E-3]
[null,null,null,null,null,null,2039,{"$f":"'Standards Case - PC1'!AT75","v":6.8656886750960381E-3},{"$f":"'Standards Case - PC2'!AT75","v":8.6560573082049587E-5},6.9522492481780881E-3]
[null,null,null,null,null,null,2040,{"$f":"'Standards Case - PC1'!AT76","v":6.7058968039410225E-3},{"$f":"'Standards Case - PC2'!AT76","v":8.4527169249599415E-5},6.7904239731906221E-3]
[null,null,null,null,null,null,2041,{"$f":"'Standards Case - PC1'!AT77","v":6.5495801574011209E-3},{"$f":"'Standards Case - PC2'!AT77","v":8.2538339667537656E-5},6.632118497068659E-3]
[null,null,null,null,null,null,2042,{"$f":"'Standards Case - PC1'!AT78","v":6.3966727027699047E-3},{"$f":"'Standards Case - PC2'!AT78","v":8.0593300068681659E-5},6.4772660028385868E-3]
[null,null,null,null,null,null,2043,{"$f":"'Standards Case - PC1'!AT79","v":6.2471105223109412E-3},{"$f":"'Standards Case - PC2'!AT79","v":7.8691325072088858E-5},6.3258018473830299E-3]
[]
[null,null,null,null,null,"CO2 Emission Savings",null,"PC1","PC2"]
[null,null,null,null,null,"Physical emission savings",null,{"$f":"SUM('Standards Case - PC1'!BF50:BF79)","v":31.084959205504045},{"$f":"SUM('Standards Case - PC2'!BF50:BF79)","v":0.39256189015590742},{"$f":"SUM(H187:I187)","v":31.477521095659952}]
[null,null,null,null,null,"Monetized emission savings"]
[null,null,null,null,null,{"$f":"\"At \" & TEXT(dolCO2_1,\"0.0\") & \" 2007$/t\"","v":"At 4.7 2007$/t"},null,{"$f":"SUM('Standards Case - PC1'!BG50:BG106)","v":136.87712814119178},{"$f":"SUM('Standards Case - PC2'!BG50:BG106)","v":1.7283220536291946},{"$f":"SUM(H189:I189)","v":138.60545019482097}]
[null,null,null,null,null,{"$f":"\"At \" & TEXT(dolCO2_2,\"0.0\") & \" 2007$/t\"","v":"At 21.4 2007$/t"},null,{"$f":"SUM('Standards Case - PC1'!BH50:BH106)","v":685.69446081552053},{"$f":"SUM('Standards Case - PC2'!BH50:BH106)","v":8.6570808165029689},{"$f":"SUM(H190:I190)","v":694.35154163202355}]
[null,null,null,null,null,{"$f":"\"At \" & TEXT(dolCO2_3,\"0.0\") & \" 2007$/t\"","v":"At 35.1 2007$/t"},null,{"$f":"SUM('Standards Case - PC1'!BI50:BI106)","v":1155.601209149165},{"$f":"SUM('Standards Case - PC2'!BI50:BI106)","v":14.589386966631084},1170.1905961157961]
[null,null,null,null,null,{"$f":"\"At \" & TEXT(dolCO2_4,\"0.0\") & \" 2007$/t\"","v":"At 64.9 2007$/t"},null,{"$f":"SUM('Standards Case - PC1'!BJ50:BJ106)","v":2091.271085412212},{"$f":"SUM('Standards Case - PC2'!BJ50:BJ106)","v":26.402995629405741},2117.6740810416177]
[null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,null,"Physical emission savings",null,{"$f":"SUM('Standards Case - PC1'!BQ50:BQ79)","v":25.285566728963655},{"$f":"SUM('Standards Case - PC2'!BQ50:BQ79)","v":0.31932323935711499},{"$f":"SUM(H194:I194)","v":25.604889968320769}]
[null,null,null,null,null,"Monetized  emission savings (3% dr)"]
[null,null,null,null,null,{"$f":"\"At \" & TEXT(1000*dolNOx_1,\"#,##0\") & \" 2010$/ton\"","v":"At 450 2010$/ton"},null,{"$f":"SUM(OFFSET('Standards Case - PC1'!BR$50, 0, CHOOSE(drate/0.03, 0, 3), 57, 1))","v":7.3477105017836752},{"$f":"SUM(OFFSET('Standards Case - PC2'!BR$50, 0, CHOOSE(drate/0.03, 0, 3), 57, 1))","v":9.278985903950096E-2},{"$f":"SUM(H196:I196)","v":7.4405003608231759}]
[null,null,null,null,null,{"$f":"\"At \" & TEXT(1000*dolNOx_2,\"#,##0\") & \" 2010$/ton\"","v":"At 2,537 2010$/ton"},null,{"$f":"SUM(OFFSET('Standards Case - PC1'!BS$50, 0, CHOOSE(drate/0.03, 0, 3), 57, 1))","v":41.424758984500414},{"$f":"SUM(OFFSET('Standards Case - PC2'!BS$50, 0, CHOOSE(drate/0.03, 0, 3), 57, 1))","v":0.52312860529603122},41.947887589796444]
[null,null,null,null,null,{"$f":"\"At \" & TEXT(1000*dolNOx_3,\"#,##0\") & \" 2010$/ton\"","v":"At 4,623 2010$/ton"},null,{"$f":"SUM(OFFSET('Standards Case - PC1'!BT$50, 0, CHOOSE(drate/0.03, 0, 3), 57, 1))","v":75.485479221657656},{"$f":"SUM(OFFSET('Standards Case - PC2'!BT$50, 0, CHOOSE(drate/0.03, 0, 3), 57, 1))","v":0.95326115186580729},{"$f":"SUM(H198:I198)","v":76.438740373523459}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0]

{"sheet":"ROCIS","index":2,"n_rows":35,"n_cols":8,"rows_kept":35,"cut":false,"hidden":false,"merged":[[23,2,26,2],[2,2,3,6],[4,2,5,2],[4,3,5,3],[5,4,5,6],[6,2,6,6],[7,2,8,2],[13,2,14,2],[15,2,18,2],[19,2,19,6],[20,2,21,2],[22,2,22,6]]}
[]
[]
[null,null,{"$f":"\"TSL \" & iTSL","v":"TSL 3"}]
[]
[null,null,null,"Discount Rate","Primary Estimate","Low Estimate","High Estimate"]
[null,null,null,null,"Annualized (million 2010$/year)"]
[null,null,"Benefits"]
[null,null,"Operating Cost Savings",7.0000000000000007E-2,{"$f":"1000*OFFSET('Summary (All TSLs)'!$L$8,E$29+$H8,10*(iTSL-1))","v":166.86322583045305},{"$f":"1000*OFFSET('Summary (All TSLs)'!$L$8,F$29+$H8,10*(iTSL-1))","v":150.1976194980889},{"$f":"1000*OFFSET('Summary (All TSLs)'!$L$8,G$29+$H8,10*(iTSL-1))","v":184.50971022738889},31]
[null,null,null,0.03,{"$f":"1000*OFFSET('Summary (All TSLs)'!$L$8,E$29+$H9,10*(iTSL-1))","v":204.99389559457063},{"$f":"1000*OFFSET('Summary (All TSLs)'!$L$8,F$29+$H9,10*(iTSL-1))","v":182.16184998039449},{"$f":"1000*OFFSET('Summary (All TSLs)'!$L$8,G$29+$H9,10*(iTSL-1))","v":228.82780742876372},1]
[null,null,{"$f":"\"CO2 \" & 'Summary (All TSLs)'!E14:E17","v":"CO2 At 4.7 2007$/t"},{"$f":"'Summary (All TSLs)'!H14","v":0.05},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,E$29+$H10,10*(iTSL-1))","v":9.0164834451209046},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,F$29+$H10,10*(iTSL-1))","v":8.4892591271099889},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,G$29+$H10,10*(iTSL-1))","v":9.5450542513872545},6]
[null,null,"CO2 At 21.4 2007$/t",{"$f":"'Summary (All TSLs)'!H15","v":0.03},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,E$29+$H11,10*(iTSL-1))","v":35.425301361941379},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,F$29+$H11,10*(iTSL-1))","v":33.283126666690301},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,G$29+$H11,10*(iTSL-1))","v":37.565996121749293},7]
[null,null,"CO2 At 35.1 2007$/t",{"$f":"'Summary (All TSLs)'!H16","v":2.5000000000000001E-2},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,E$29+$H12,10*(iTSL-1))","v":55.908945894072772},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,F$29+$H12,10*(iTSL-1))","v":52.503338696635822},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,G$29+$H12,10*(iTSL-1))","v":59.309821589959526},8]
[null,null,"CO2 At 64.9 2007$/t",{"$f":"'Summary (All TSLs)'!H17","v":0.03},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,E$29+$H13,10*(iTSL-1))","v":108.04216309643992},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,F$29+$H13,10*(iTSL-1))","v":101.51724593689575},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,G$29+$H13,10*(iTSL-1))","v":114.56328691600169},9]
[null,null,{"$f":"\"NOx \" &'Summary (All TSLs)'!E22","v":"NOx At 2,537 2010$/ton"},7.0000000000000007E-2,{"$f":"OFFSET('Summary (All TSLs)'!$L$8,E$29+$H14,10*(iTSL-1))","v":1.7372378241676616},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,F$29+$H14,10*(iTSL-1))","v":1.6542379333855526},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,G$29+$H14,10*(iTSL-1))","v":1.8218004582882006},44]
[null,null,null,0.03,{"$f":"OFFSET('Summary (All TSLs)'!$L$8,E$29+$H15,10*(iTSL-1))","v":2.1401501548806303},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,F$29+$H15,10*(iTSL-1))","v":2.0202695938155402},{"$f":"OFFSET('Summary (All TSLs)'!$L$8,G$29+$H15,10*(iTSL-1))","v":2.2606980962556125},14]
[null,null,"Total","7% plus CO2 range",{"$f":"TEXT(E$8+E10+E$14,\"0\") & \" to \"  & TEXT(E$8+E13+E$14, \"0\")","v":"178 to 277"},{"$f":"TEXT(F$8+F10+F$14,\"0\") & \" to \"  & TEXT(F$8+F13+F$14, \"0\")","v":"160 to 253"},{"$f":"TEXT(G$8+G10+G$14,\"0\") & \" to \"  & TEXT(G$8+G13+G$14, \"0\")","v":"196 to 301"}]
[null,null,null,7.0000000000000007E-2,{"$f":"E8+E$11+E14","v":204.0257650165621},{"$f":"F8+F$11+F14","v":185.13498409816475},223.8975068074264]
[null,null,null,0.03,{"$f":"E9+E$11+E15","v":242.55934711139264},217.46524624090031,268.65450164676861]
[null,null,null,"3% plus CO2 range",{"$f":"TEXT(E$9+E10+E$15,\"0\") & \" to \"  & TEXT(E$9+E13+E$15, \"0\")","v":"216 to 315"},{"$f":"TEXT(F$9+F10+F$15,\"0\") & \" to \"  & TEXT(F$9+F13+F$15, \"0\")","v":"193 to 286"},{"$f":"TEXT(G$9+G10+G$15,\"0\") & \" to \"  & TEXT(G$9+G13+G$15, \"0\")","v":"241 to 346"}]
[null,null,"Costs"]
[null,null,"Incremental Product Costs",7.0000000000000007E-2,{"$f":"1000*OFFSET('Summary (All TSLs)'!$L$8,E$29+$H21,10*(iTSL-1))","v":20.321549003038772},{"$f":"1000*OFFSET('Summary (All TSLs)'!$L$8,F$29+$H21,10*(iTSL-1))","v":23.391774109796113},{"$f":"1000*OFFSET('Summary (All TSLs)'!$L$8,G$29+$H21,10*(iTSL-1))","v":20.695462897180573},30]
[null,null,null,0.03,{"$f":"1000*OFFSET('Summary (All TSLs)'!$L$8,E$29+$H22,10*(iTSL-1))","v":21.589559883253084},{"$f":"1000*OFFSET('Summary (All TSLs)'!$L$8,F$29+$H22,10*(iTSL-1))","v":25.476117573681595},{"$f":"1000*OFFSET('Summary (All TSLs)'!$L$8,G$29+$H22,10*(iTSL-1))","v":22.032672730679241},0]
[null,null,"Net Benefits/Costs"]
[null,null,"Total",{"$f":"D16","v":"7% plus CO2 range"},{"$f":"TEXT(E$8+E10+E$14-E21,\"0\") & \" to \"  & TEXT(E$8+E13+E$14-E21, \"0\")","v":"157 to 256"},{"$f":"TEXT(F$8+F10+F$14-F21,\"0\") & \" to \"  & TEXT(F$8+F13+F$14-F21, \"0\")","v":"137 to 230"},{"$f":"TEXT(G$8+G10+G$14-G21,\"0\") & \" to \"  & TEXT(G$8+G13+G$14-G21, \"0\")","v":"175 to 280"}]
[null,null,null,{"$f":"D17","v":7.0000000000000007E-2},{"$f":"E17-E21","v":183.70421601352334},{"$f":"F17-F21","v":161.74320998836865},203.20204391024583]
[null,null,null,0.03,{"$f":"E18-E22","v":220.96978722813955},191.98912866721872,246.62182891608936]
[null,null,null,"3% plus CO2 range",{"$f":"TEXT(E$9+E10+E$15-E22,\"0\") & \" to \"  & TEXT(E$9+E13+E$15-E22, \"0\")","v":"195 to 294"},{"$f":"TEXT(F$9+F10+F$15-F22,\"0\") & \" to \"  & TEXT(F$9+F13+F$15-F22, \"0\")","v":"167 to 260"},{"$f":"TEXT(G$9+G10+G$15-G22,\"0\") & \" to \"  & TEXT(G$9+G13+G$15-G22, \"0\")","v":"219 to 324"}]
[]
[null,null,null,null,0,65,130]
[]
[null,null,"The Primary, Low, and High Estimates utilize forecasts of energy prices and housing starts from the AEO2010"]
[null,null,"Reference case, Low Economic Growth case, and High Economic Growth case, respectively. In addition,"]
[null,null,"incremental product costs reflect a declining trend (default learning rate) for product prices in the Primary Estimate,"]
[null,null,"constant prices (no learning rate) for product prices in the Low Estimate, and a declining trend (high learning rate)"]
[null,null,"in the High Estimate."]

{"sheet":"Summary (All TSLs)","index":3,"n_rows":184,"n_cols":43,"rows_kept":184,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,"National Impact Summary (TSL 1, AEO 2010 Reference, 3% Discount Rate, Learning: Default)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 2, AEO 2010 Reference, 3% Discount Rate, Learning: Default)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 3, AEO 2010 Reference, 3% Discount Rate, Learning: Default)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 4, AEO 2010 Reference, 3% Discount Rate, Learning: Default)"]
[null,null,null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)"]
[null,null,null,null,"Results presented for CSL",null,null,null,1,1,null,null,null,null,"Results presented for CSL",null,null,null,2,2,null,null,null,null,"Results presented for CSL",null,null,null,3,3,null,null,null,null,"Results presented for CSL",null,null,null,4,4]
[null,null,null,null,"Energy Saving (2014 to 2043)",null,null,null,0.20607831909330379,1.8026426650904971E-3,0.20788096175839429,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.29603407651613883,4.047714780850027E-3,0.30008179129698886,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.40693983702267156,5.1391115087283425E-3,0.41207894853139992,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.62119452614561055,1.0003858877356251E-2,0.63119838502296677,"-","quad"]
[null,null,null,null,"Energy Savings discounted at 3%",null,null,null,0.1202417438784552,1.0517889855223446E-3,0.12129353286397754,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.17273249279272562,2.361931657171204E-3,0.17509442444989681,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.23745875168413919,2.9996212888143848E-3,0.24045837297295358,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.3625801423114689,5.8381180041916381E-3,0.36841826031566055,"-","quad"]
[null,null,null,null,"Discounted Incremental Equipment Cost",null,null,null,4.3730441695623574E-2,0,4.3730441695623574E-2,2.231094745058206E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.13797620721627668,8.1705782183412266E-3,0.1461467854346179,7.4563007449100858E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.38972128390763616,3.3443618344931293E-2,0.42316490225256748,2.1589559883253083E-2,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,1.5326924124974994,1.8441063685722705E-2,1.5511334761832221,7.9137681061716661E-2,"billion $"]
[null,null,null,null,"Discounted Oper. Cost Saving",null,null,null,2.0092779740912019,1.7575808716288884E-2,2.0268537828074908,0.10340857874929033,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,2.8863846828052346,3.9467096407578554E-2,2.9258517792128131,0.14927479065628096,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,3.9678549814307678,5.0115846169943162E-2,4.0179708276007107,0.20499389559457062,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,6.0577825998490651,9.7547757566335505E-2,6.1553303574154006,0.31404039570679942,"billion $"]
[null,null,null,null,"NPV",null,null,null,1.9655475323955782,1.7575808716288884E-2,1.9831233411118672,0.10117748400423211,"billion $",null,"NPV",null,null,null,2.748408475588958,3.129651818923733E-2,2.7797049937781955,0.14181848991137089,"billion $",null,"NPV",null,null,null,3.5781336975231315,1.6672227825011869E-2,3.5948059253481435,0.18340433571131753,"billion $",null,"NPV",null,null,null,4.5250901873515659,7.9106693880612797E-2,4.6041968812321787,0.23490271464508278,"billion $"]
[null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,15.699509233604552,0.13732936725218742,15.836838600856739,"-","Mt",null,"Physical emission savings",null,null,null,22.572880348074026,0.30864210805230469,22.88152245612633,"-","Mt",null,"Physical emission savings",null,null,null,31.084959205504045,0.39256189015590742,31.477521095659952,"-","Mt",null,"Physical emission savings",null,null,null,47.691404675380923,0.76803330028630223,48.459437975667228,"-","Mt"]
[null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings"]
[null,null,null,null,"At 4.7 2007$/t",null,null,0.05,69.132972023922662,0.60473439233166881,69.737706416254326,4.5365378815843558,"million $",null,"At 4.7 2007$/t",null,null,0.05,99.398805810099987,1.3590518074597353,100.75785761755972,6.5544432336364382,"million $",null,"At 4.7 2007$/t",null,null,0.05,136.87712814119178,1.7283220536291946,138.60545019482097,9.0164834451209046,"million $",null,"At 4.7 2007$/t",null,null,0.05,209.9702551127229,3.3817031410932215,213.35195825381612,13.878851061598001,"million $"]
[null,null,null,null,"At 21.4 2007$/t",null,null,0.03,346.33817715982894,3.0295739660194703,349.36775112584843,17.824483892823132,"million $",null,"At 21.4 2007$/t",null,null,0.03,497.95739802119272,6.8082580737480818,504.76565609494082,25.752769904265225,"million $",null,"At 21.4 2007$/t",null,null,0.03,685.69446081552053,8.6570808165029689,694.35154163202355,35.425301361941379,"million $",null,"At 21.4 2007$/t",null,null,0.03,1051.7328843071064,16.940039842166222,1068.6729241492726,54.522901045704373,"million $"]
[null,null,null,null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,583.68849510795474,5.1057872677230165,588.79428237567777,28.131201690860017,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,839.21268544110649,11.473962063775863,850.68664750488233,40.643801023550722,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1155.601209149165,14.589386966631084,1170.1905961157961,55.908945894072772,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1772.4386838117025,28.548753258176617,1800.9874370698792,86.046930738692055,"million $"]
[null,null,null,null,"At 64.9 2007$/t",null,null,0.03,1056.2809946963011,9.2397578882229681,1065.5207525845242,54.362079587220549,"million $",null,"At 64.9 2007$/t",null,null,0.03,1518.6980891554156,20.764223364273629,1539.4623125196892,78.542226936197778,"million $",null,"At 64.9 2007$/t",null,null,0.03,2091.271085412212,26.402995629405741,2117.6740810416177,108.04216309643992,"million $",null,"At 64.9 2007$/t",null,null,0.03,3207.6513073819679,51.664820029433997,3259.3161274114018,166.28789471108377,"million $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,12.770576370366829,0.1117089169025927,12.882285287269422,"-","kt",null,"Physical emission savings",null,null,null,18.361593161674179,0.25106059719584939,18.612653758870028,"-","kt",null,"Physical emission savings",null,null,null,25.285566728963655,0.31932323935711499,25.604889968320769,"-","kt",null,"Physical emission savings",null,null,null,38.794075697718398,0.62474867730318939,39.418824375021586,"-","kt"]
[null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)"]
[null,null,null,null,"At 450 2010$/ton",null,null,null,3.7110133788376651,3.2461617414882807E-2,3.743474996252548,0.19098932159269039,"million $",null,"At 450 2010$/ton",null,null,null,5.3357032815025729,7.2955479794037201E-2,5.4086587612966097,0.27594576391734793,"million $",null,"At 450 2010$/ton",null,null,null,7.3477105017836752,9.278985903950096E-2,7.4405003608231759,0.37960881738127067,"million $",null,"At 450 2010$/ton",null,null,null,11.272898550502369,0.18154363821277653,11.454442188715145,0.58439715639489975,"million $"]
[null,null,null,null,"At 2,537 2010$/ton",null,null,null,20.921868760247023,0.18301138529235039,21.104880145539372,1.0767553530681238,"million $",null,"At 2,537 2010$/ton",null,null,null,30.081509389271176,0.41130678274993843,30.492816172021115,1.5557208956851374,"million $",null,"At 2,537 2010$/ton",null,null,null,41.424758984500414,0.52312860529603122,41.947887589796444,2.1401501548806303,"million $",null,"At 2,537 2010$/ton",null,null,null,63.554096939165561,1.0235026892129198,64.577599628378479,3.29470130171969,"million $"]
[null,null,null,null,"At 4,623 2010$/ton",null,null,null,38.124477445258968,0.33348901624222932,38.457966461501201,1.962096963828907,"million $",null,"At 4,623 2010$/ton",null,null,null,54.815458378636457,0.74949596241740901,55.564954341053863,2.8348828146442226,"million $",null,"At 4,623 2010$/ton",null,null,null,75.485479221657656,0.95326115186580729,76.438740373523459,3.8998479172302551,"million $",null,"At 4,623 2010$/ton",null,null,null,115.81024444216098,1.8650583099059239,117.6753027520669,6.0037067866969354,"million $"]
[null,null,null,null,"NPV with Emission Savings (3% dr)",null,null,null,2.3328075783156539,2.0788394067600705E-2,2.3535959723832551,0.12007872325012338,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,3.2764473829994221,3.8516083045735353E-2,3.3149634660451577,0.16912698071132126,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,4.305252917323152,2.5852437246810866E-2,4.3311053545699636,0.22096978722813956,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,5.6403771685978379,9.7070236411991945E-2,5.7374474050098296,0.29272031699250689,"billion $"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"National Impact Summary (TSL 1, AEO 2010 Reference, 7% Discount Rate, Learning: Default)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 2, AEO 2010 Reference, 7% Discount Rate, Learning: Default)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 3, AEO 2010 Reference, 7% Discount Rate, Learning: Default)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 4, AEO 2010 Reference, 7% Discount Rate, Learning: Default)"]
[null,null,null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)"]
[null,null,null,null,"Results presented for CSL",null,null,null,1,1,null,null,null,null,"Results presented for CSL",null,null,null,2,2,null,null,null,null,"Results presented for CSL",null,null,null,3,3,null,null,null,null,"Results presented for CSL",null,null,null,4,4]
[null,null,null,null,"Energy Saving (2014 to 2043)",null,null,null,0.20607831909330379,1.8026426650904971E-3,0.20788096175839429,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.29603407651613883,4.047714780850027E-3,0.30008179129698886,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.40693983702267156,5.1391115087283425E-3,0.41207894853139992,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.62119452614561055,1.0003858877356251E-2,0.63119838502296677,"-","quad"]
[null,null,null,null,"Energy Savings discounted at 3%",null,null,null,0.1202417438784552,1.0517889855223446E-3,0.12129353286397754,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.17273249279272562,2.361931657171204E-3,0.17509442444989681,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.23745875168413919,2.9996212888143848E-3,0.24045837297295358,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.3625801423114689,5.8381180041916381E-3,0.36841826031566055,"-","quad"]
[null,null,null,null,"Discounted Incremental Equipment Cost",null,null,null,2.6055786565457609E-2,0,2.6055786565457609E-2,2.0997421299633573E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,8.2212568676067313E-2,4.8688175752017943E-3,8.7081386251269113E-2,7.0175757307517047E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.23223389592961838,1.993704256172216E-2,0.25217093849134053,2.0321549003038772E-2,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.91369136855339927,1.0990732525978698E-2,0.92468210107937798,7.4516804917084872E-2,"billion $"]
[null,null,null,null,"Discounted Oper. Cost Saving",null,null,null,1.0353564789578606,9.0565041040515087E-3,1.0444129830619122,8.4165486085270608E-2,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,1.4873559850316893,2.0338779605157137E-2,1.5076947646368464,0.12149969867461473,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,2.044777874532024,2.5834766810705973E-2,2.0706126413427302,0.16686322583045304,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,3.1227761775639564,5.0276188041065518E-2,3.173052365605022,0.25570487829653227,"billion $"]
[null,null,null,null,"NPV",null,null,null,1.0093006923924031,9.0565041040515087E-3,1.0183571964964546,8.2065743955307247E-2,"billion $",null,"NPV",null,null,null,1.405143416355622,1.5469962029955344E-2,1.4206133783855774,0.11448212294386302,"billion $",null,"NPV",null,null,null,1.8125439786024056,5.8977242489838128E-3,1.8184417028513893,0.14654167682741426,"billion $",null,"NPV",null,null,null,2.209084809010557,3.9285455515086817E-2,2.248370264525644,0.1811880733794474,"billion $"]
[null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,15.699509233604552,0.13732936725218742,15.836838600856739,"-","Mt",null,"Physical emission savings",null,null,null,22.572880348074026,0.30864210805230469,22.88152245612633,"-","Mt",null,"Physical emission savings",null,null,null,31.084959205504045,0.39256189015590742,31.477521095659952,"-","Mt",null,"Physical emission savings",null,null,null,47.691404675380923,0.76803330028630223,48.459437975667228,"-","Mt"]
[null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings"]
[null,null,null,null,"At 4.7 2007$/t",null,null,0.05,69.132972023922662,0.60473439233166881,69.737706416254326,4.5365378815843558,"million $",null,"At 4.7 2007$/t",null,null,0.05,99.398805810099987,1.3590518074597353,100.75785761755972,6.5544432336364382,"million $",null,"At 4.7 2007$/t",null,null,0.05,136.87712814119178,1.7283220536291946,138.60545019482097,9.0164834451209046,"million $",null,"At 4.7 2007$/t",null,null,0.05,209.9702551127229,3.3817031410932215,213.35195825381612,13.878851061598001,"million $"]
[null,null,null,null,"At 21.4 2007$/t",null,null,0.03,346.33817715982894,3.0295739660194703,349.36775112584843,17.824483892823132,"million $",null,"At 21.4 2007$/t",null,null,0.03,497.95739802119272,6.8082580737480818,504.76565609494082,25.752769904265225,"million $",null,"At 21.4 2007$/t",null,null,0.03,685.69446081552053,8.6570808165029689,694.35154163202355,35.425301361941379,"million $",null,"At 21.4 2007$/t",null,null,0.03,1051.7328843071064,16.940039842166222,1068.6729241492726,54.522901045704373,"million $"]
[null,null,null,null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,583.68849510795474,5.1057872677230165,588.79428237567777,28.131201690860017,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,839.21268544110649,11.473962063775863,850.68664750488233,40.643801023550722,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1155.601209149165,14.589386966631084,1170.1905961157961,55.908945894072772,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1772.4386838117025,28.548753258176617,1800.9874370698792,86.046930738692055,"million $"]
[null,null,null,null,"At 64.9 2007$/t",null,null,0.03,1056.2809946963011,9.2397578882229681,1065.5207525845242,54.362079587220549,"million $",null,"At 64.9 2007$/t",null,null,0.03,1518.6980891554156,20.764223364273629,1539.4623125196892,78.542226936197778,"million $",null,"At 64.9 2007$/t",null,null,0.03,2091.271085412212,26.402995629405741,2117.6740810416177,108.04216309643992,"million $",null,"At 64.9 2007$/t",null,null,0.03,3207.6513073819679,51.664820029433997,3259.3161274114018,166.28789471108377,"million $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,12.770576370366829,0.1117089169025927,12.882285287269422,"-","kt",null,"Physical emission savings",null,null,null,18.361593161674179,0.25106059719584939,18.612653758870028,"-","kt",null,"Physical emission savings",null,null,null,25.285566728963655,0.31932323935711499,25.604889968320769,"-","kt",null,"Physical emission savings",null,null,null,38.794075697718398,0.62474867730318939,39.418824375021586,"-","kt"]
[null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)"]
[null,null,null,null,"At 450 2010$/ton",null,null,null,1.9068822037374422,1.667997494856726E-2,1.9235621786860095,0.15501295791030295,"million $",null,"At 450 2010$/ton",null,null,null,2.7418102741649184,3.7492311823584049E-2,2.7793025859885025,0.22397399967394432,"million $",null,"At 450 2010$/ton",null,null,null,3.7760447871596083,4.7705732169632073E-2,3.8237505193292405,0.3081423022764872,"million $",null,"At 450 2010$/ton",null,null,null,5.7956548083987078,9.3312288526263623E-2,5.8889670969249712,0.47457067873645287,"million $"]
[null,null,null,null,"At 2,537 2010$/ton",null,null,null,10.750578113070862,9.403799209892251E-2,10.844616105169784,0.87392860937430739,"million $",null,"At 2,537 2010$/ton",null,null,null,15.457717034569768,0.21137332243651719,15.669090357006285,1.2627156381617699,"million $",null,"At 2,537 2010$/ton",null,null,null,21.288501388942052,0.26895431669857012,21.557455705640621,1.7372378241676616,"million $",null,"At 2,537 2010$/ton",null,null,null,32.674613886461152,0.52607394664695717,33.200687833108113,2.6755240265652906,"million $"]
[null,null,null,null,"At 4,623 2010$/ton",null,null,null,19.590036506395993,0.17135894263828094,19.761395449034275,1.5924997875985127,"million $",null,"At 4,623 2010$/ton",null,null,null,28.167530883254255,0.38517101680095345,28.552701900055208,2.3009595566503207,"million $",null,"At 4,623 2010$/ton",null,null,null,38.792566780086375,0.49009688848935362,39.282663668575729,3.1656485853871117,"million $",null,"At 4,623 2010$/ton",null,null,null,59.540693731616031,0.95862824412648151,60.499321975742511,4.8754227728858233,"million $"]
[null,null,null,null,"NPV with Emission Savings (7% dr)",null,null,null,1.3663894476653027,1.2180116062169901E-2,1.3785695637274729,0.10076415645750468,"billion $",null,"NPV with Emission Savings (7% dr)",null,null,null,1.9185585314113844,2.2489593426139941E-2,1.9410481248375246,0.14149760848629001,"billion $",null,"NPV with Emission Savings (7% dr)",null,null,null,2.5195269408068683,1.4823759382185352E-2,2.5343507001890537,0.1837042160135233,"billion $",null,"NPV with Emission Savings (7% dr)",null,null,null,3.2934923072041244,5.6751569303899997E-2,3.3502438765080247,0.23838649845171705,"billion $"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"National Impact Summary (TSL 1, AEO 2010 Low Growth, 3% Discount Rate, Learning: Constant Prices)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 2, AEO 2010 Low Growth, 3% Discount Rate, Learning: Constant Prices)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 3, AEO 2010 Low Growth, 3% Discount Rate, Learning: Constant Prices)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 4, AEO 2010 Low Growth, 3% Discount Rate, Learning: Constant Prices)"]
[null,null,null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)"]
[null,null,null,null,"Results presented for CSL",null,null,null,1,1,null,null,null,null,"Results presented for CSL",null,null,null,2,2,null,null,null,null,"Results presented for CSL",null,null,null,3,3,null,null,null,null,"Results presented for CSL",null,null,null,4,4]
[null,null,null,null,"Energy Saving (2014 to 2043)",null,null,null,0.19441687813718334,1.7006487432961069E-3,0.19611752688047945,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.27927915070714504,3.8185530212762578E-3,0.2830977037284213,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.38389782089457264,4.8476384614796206E-3,0.38874545935605226,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.58595561585738776,9.437006849117361E-3,0.59539262270650517,"-","quad"]
[null,null,null,null,"Energy Savings discounted at 3%",null,null,null,0.11406445351856784,9.9776085517509728E-4,0.11506221437374294,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.16385704705365636,2.2405375696006587E-3,0.16609758462325702,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.22525272468557117,2.8452074172788939E-3,0.22809793210285007,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.34391174922733225,5.5378313127961648E-3,0.34944958054012842,"-","quad"]
[null,null,null,null,"Discounted Incremental Equipment Cost",null,null,null,5.1605314412815267E-2,0,5.1605314412815267E-2,2.6328649183305916E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.16281731320192461,9.6417604063670521E-3,0.17245907360829166,8.7987341985519638E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.45988865249074284,3.9454495824399367E-2,0.4993431483151422,2.5476117573681595E-2,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,1.8081688552772004,2.1758967015200397E-2,1.8299278222924007,9.3361562102881115E-2,"billion $"]
[null,null,null,null,"Discounted Oper. Cost Saving",null,null,null,1.7855327231544917,1.5618730290678472E-2,1.8011514534451702,9.1893413078369013E-2,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,2.5649481512115244,3.5071568103378997E-2,2.6000197193149033,0.13265108029749745,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,3.5259213037897226,4.4531352861911067E-2,3.5704526566516335,0.1821618499803945,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,5.3826919377013525,8.6680674689605788E-2,5.4693726123909583,0.27904333963066175,"billion $"]
[null,null,null,null,"NPV",null,null,null,1.7339274087416765,1.5618730290678472E-2,1.749546139032355,8.9260548160038422E-2,"billion $",null,"NPV",null,null,null,2.4021308380096,2.5429807697011947E-2,2.4275606457066119,0.12385234609894548,"billion $",null,"NPV",null,null,null,3.0660326512989799,5.0768570375116992E-3,3.0711095083364914,0.15668573240671291,"billion $",null,"NPV",null,null,null,3.5745230824241521,6.4921707674405388E-2,3.6394447900985574,0.18568177752778064,"billion $"]
[null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,14.811114468093786,0.12955924119512469,14.940673709288911,"-","Mt",null,"Physical emission savings",null,null,null,21.295301293736159,0.29116830557628881,21.586469599312448,"-","Mt",null,"Physical emission savings",null,null,null,29.324846121970722,0.37029710563758633,29.695143227608309,"-","Mt",null,"Physical emission savings",null,null,null,44.985983007706501,0.724513970459715,45.710496978166219,"-","Mt"]
[null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings"]
[null,null,null,null,"At 4.7 2007$/t",null,null,0.05,65.093173955658983,0.56940123789738106,65.662575193556364,4.2714447474074113,"million $",null,"At 4.7 2007$/t",null,null,0.05,93.589316029753022,1.2795961021440765,94.868912131897105,6.1713588786845683,"million $",null,"At 4.7 2007$/t",null,null,0.05,128.87362624047304,1.6270939455434166,130.50072018601645,8.4892591271099889,"million $",null,"At 4.7 2007$/t",null,null,0.05,197.6697733779163,3.1838238095241889,200.8535971874405,13.06581473807881,"million $"]
[null,null,null,null,"At 21.4 2007$/t",null,null,0.03,325.40925924234818,2.846523979343536,328.25578322169173,16.747366927560112,"million $",null,"At 21.4 2007$/t",null,null,0.03,467.8603440308392,6.3966282844461011,474.25697231528528,24.196239454991396,"million $",null,"At 21.4 2007$/t",null,null,0.03,644.23129332903659,8.1326788283999978,652.36397215743659,33.283126666690301,"million $",null,"At 21.4 2007$/t",null,null,0.03,988.01123271068434,15.91491744345765,1003.926150154142,51.219568593097023,"million $"]
[null,null,null,null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,548.1583519422627,4.79503098213541,552.95338292439806,26.418808073215345,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,788.11821197498864,10.775157368793506,798.89336934378218,38.169240387020821,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1085.2110986748894,13.699142342537973,1098.9102410174273,52.503338696635822,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1664.2623102554212,26.808456320838154,1691.0707665762593,80.795371544931186,"million $"]
[null,null,null,null,"At 64.9 2007$/t",null,null,0.03,992.53297080742425,8.6822004061111908,1001.2151712135354,51.08125645551447,"million $",null,"At 64.9 2007$/t",null,null,0.03,1427.0245544861293,19.51042721770601,1446.5349817038352,73.801143347364814,"million $",null,"At 64.9 2007$/t",null,null,0.03,1964.9771241440576,24.805700801765639,1989.7828249458232,101.51724593689575,"million $",null,"At 64.9 2007$/t",null,null,0.03,3013.5592688060992,48.542365864581306,3062.1016346706806,156.22615736423285,"million $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,12.047922366908885,0.10538840160860512,12.153310768517491,"-","kt",null,"Physical emission savings",null,null,null,17.322364385111335,0.23684677746595229,17.559211162577288,"-","kt",null,"Physical emission savings",null,null,null,23.85383067520285,0.30121230374603269,24.155042978948885,"-","kt",null,"Physical emission savings",null,null,null,36.593378660497613,0.58934833237524598,37.182726992872858,"-","kt"]
[null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)"]
[null,null,null,null,"At 450 2010$/ton",null,null,null,3.5032703833007486,3.0644641792964354E-2,3.5339150250937128,0.18029772708099312,"million $",null,"At 450 2010$/ton",null,null,null,5.0369556797436061,6.8869514515068828E-2,5.1058251942586752,0.26049541962976247,"million $",null,"At 450 2010$/ton",null,null,null,6.936136444793763,8.7584114001812097E-2,7.0237205587955751,0.35834502058218093,"million $",null,"At 450 2010$/ton",null,null,null,10.640333272865675,0.17136765566749981,10.811700928533174,0.55160497336584979,"million $"]
[null,null,null,null,"At 2,537 2010$/ton",null,null,null,19.750659916519993,0.17276768050833458,19.923427597028329,1.0164785191210655,"million $",null,"At 2,537 2010$/ton",null,null,null,28.39723679891005,0.38827101849939921,28.785507817409449,1.4686152880015713,"million $",null,"At 2,537 2010$/ton",null,null,null,39.104395912092833,0.49377977160577152,39.598175683698607,2.0202695938155402,"million $",null,"At 2,537 2010$/ton",null,null,null,59.987834473911583,0.96613276095210465,60.95396723486369,3.1098262609536911,"million $"]
[null,null,null,null,"At 4,623 2010$/ton",null,null,null,35.990264404443025,0.31482262001972044,36.305087024462743,1.8522586495454028,"million $",null,"At 4,623 2010$/ton",null,null,null,51.746324683232622,0.7075194791181405,52.453844162350762,2.6761562776630918,"million $",null,"At 4,623 2010$/ton",null,null,null,71.257241742847881,0.89978079784528286,72.157022540693163,3.6813978447809363,"million $",null,"At 4,623 2010$/ton",null,null,null,109.31169048990668,1.7605170492241147,111.0722075391308,5.6668217597118309,"million $"]
[null,null,null,null,"NPV with Emission Savings (3% dr)",null,null,null,2.0790873279005444,1.8638021950530343E-2,2.0977253498510753,0.1070243936067196,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,2.8983884188393496,3.2214706999957446E-2,2.9306031258393066,0.14951720084193845,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,3.7493683405401095,1.3703315637517468E-2,3.7630716561776265,0.19198912866721876,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,4.6225221496087485,8.1802757878815135E-2,4.704324907487563,0.24001117238183134,"billion $"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"National Impact Summary (TSL 1, AEO 2010 Low Growth, 7% Discount Rate, Learning: Constant Prices)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 2, AEO 2010 Low Growth, 7% Discount Rate, Learning: Constant Prices)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 3, AEO 2010 Low Growth, 7% Discount Rate, Learning: Constant Prices)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 4, AEO 2010 Low Growth, 7% Discount Rate, Learning: Constant Prices)"]
[null,null,null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)"]
[null,null,null,null,"Results presented for CSL",null,null,null,1,1,null,null,null,null,"Results presented for CSL",null,null,null,2,2,null,null,null,null,"Results presented for CSL",null,null,null,3,3,null,null,null,null,"Results presented for CSL",null,null,null,4,4]
[null,null,null,null,"Energy Saving (2014 to 2043)",null,null,null,0.19441687813718334,1.7006487432961069E-3,0.19611752688047945,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.27927915070714504,3.8185530212762578E-3,0.2830977037284213,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.38389782089457264,4.8476384614796206E-3,0.38874545935605226,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.58595561585738776,9.437006849117361E-3,0.59539262270650517,"-","quad"]
[null,null,null,null,"Energy Savings discounted at 3%",null,null,null,0.11406445351856784,9.9776085517509728E-4,0.11506221437374294,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.16385704705365636,2.2405375696006587E-3,0.16609758462325702,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.22525272468557117,2.8452074172788939E-3,0.22809793210285007,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.34391174922733225,5.5378313127961648E-3,0.34944958054012842,"-","quad"]
[null,null,null,null,"Discounted Incremental Equipment Cost",null,null,null,2.9992990514878155E-2,0,2.9992990514878155E-2,2.4170272361369021E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,9.4632925482938696E-2,5.6045499301606459E-3,0.10023747541309934,8.0777776405751116E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.26732445675795341,2.2945031525772677E-2,0.29026948828372606,2.3391774109796114E-2,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,1.05154746068995,1.2650440809176456E-2,1.0641979014991265,8.5759881505886371E-2,"billion $"]
[null,null,null,null,"Discounted Oper. Cost Saving",null,null,null,0.93196795460618143,8.1521803872009815E-3,0.94012013499338243,7.5760900547497054E-2,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,1.3388235517369358,1.8307549922278819E-2,1.3571311016592147,0.10936631457578835,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,1.8405549548308988,2.325349118542893E-2,1.8638084460163278,0.15019761949808891,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,2.8107369344499586,4.5253913957682003E-2,2.8559908484076408,0.23015403093381898,"billion $"]
[null,null,null,null,"NPV",null,null,null,0.90197496409130329,8.1521803872009815E-3,0.91012714447850429,7.334387331136015E-2,"billion $",null,"NPV",null,null,null,1.244190626253997,1.2702999992118172E-2,1.2568936262461152,0.10128853693521324,"billion $",null,"NPV",null,null,null,1.5732304980729455,3.0845965965625374E-4,1.5735389577326018,0.12680584538829279,"billion $",null,"NPV",null,null,null,1.7591894737600087,3.2603473148505549E-2,1.7917929469085143,0.14439414942793261,"billion $"]
[null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,14.811114468093786,0.12955924119512469,14.940673709288911,"-","Mt",null,"Physical emission savings",null,null,null,21.295301293736159,0.29116830557628881,21.586469599312448,"-","Mt",null,"Physical emission savings",null,null,null,29.324846121970722,0.37029710563758633,29.695143227608309,"-","Mt",null,"Physical emission savings",null,null,null,44.985983007706501,0.724513970459715,45.710496978166219,"-","Mt"]
[null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings"]
[null,null,null,null,"At 4.7 2007$/t",null,null,0.05,65.093173955658983,0.56940123789738106,65.662575193556364,4.2714447474074113,"million $",null,"At 4.7 2007$/t",null,null,0.05,93.589316029753022,1.2795961021440765,94.868912131897105,6.1713588786845683,"million $",null,"At 4.7 2007$/t",null,null,0.05,128.87362624047304,1.6270939455434166,130.50072018601645,8.4892591271099889,"million $",null,"At 4.7 2007$/t",null,null,0.05,197.6697733779163,3.1838238095241889,200.8535971874405,13.06581473807881,"million $"]
[null,null,null,null,"At 21.4 2007$/t",null,null,0.03,325.40925924234818,2.846523979343536,328.25578322169173,16.747366927560112,"million $",null,"At 21.4 2007$/t",null,null,0.03,467.8603440308392,6.3966282844461011,474.25697231528528,24.196239454991396,"million $",null,"At 21.4 2007$/t",null,null,0.03,644.23129332903659,8.1326788283999978,652.36397215743659,33.283126666690301,"million $",null,"At 21.4 2007$/t",null,null,0.03,988.01123271068434,15.91491744345765,1003.926150154142,51.219568593097023,"million $"]
[null,null,null,null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,548.1583519422627,4.79503098213541,552.95338292439806,26.418808073215345,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,788.11821197498864,10.775157368793506,798.89336934378218,38.169240387020821,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1085.2110986748894,13.699142342537973,1098.9102410174273,52.503338696635822,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1664.2623102554212,26.808456320838154,1691.0707665762593,80.795371544931186,"million $"]
[null,null,null,null,"At 64.9 2007$/t",null,null,0.03,992.53297080742425,8.6822004061111908,1001.2151712135354,51.08125645551447,"million $",null,"At 64.9 2007$/t",null,null,0.03,1427.0245544861293,19.51042721770601,1446.5349817038352,73.801143347364814,"million $",null,"At 64.9 2007$/t",null,null,0.03,1964.9771241440576,24.805700801765639,1989.7828249458232,101.51724593689575,"million $",null,"At 64.9 2007$/t",null,null,0.03,3013.5592688060992,48.542365864581306,3062.1016346706806,156.22615736423285,"million $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,12.047922366908885,0.10538840160860512,12.153310768517491,"-","kt",null,"Physical emission savings",null,null,null,17.322364385111335,0.23684677746595229,17.559211162577288,"-","kt",null,"Physical emission savings",null,null,null,23.85383067520285,0.30121230374603269,24.155042978948885,"-","kt",null,"Physical emission savings",null,null,null,36.593378660497613,0.58934833237524598,37.182726992872858,"-","kt"]
[null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)"]
[null,null,null,null,"At 450 2010$/ton",null,null,null,1.8158255085490489,1.5883569297779922E-2,1.8317090778468288,0.14761084686232995,"million $",null,"At 450 2010$/ton",null,null,null,2.6108639357698262,3.5701302352944102E-2,2.6465652381227702,0.21327717419784167,"million $",null,"At 450 2010$/ton",null,null,null,3.5956398848632176,4.5423571665960366E-2,3.641063456529178,0.29342020891742165,"million $",null,"At 450 2010$/ton",null,null,null,5.5183469184838803,8.8851621175169315E-2,5.6071985396590494,0.45186396408387763,"million $"]
[null,null,null,null,"At 2,537 2010$/ton",null,null,null,10.237220700419858,8.9548034018817016E-2,10.326768734438675,0.83219715219940227,"million $",null,"At 2,537 2010$/ton",null,null,null,14.719470677884553,0.20127600904315376,14.920746686927707,1.2024093131998319,"million $",null,"At 2,537 2010$/ton",null,null,null,20.271418639773295,0.25608800292564787,20.527506642698942,1.6542379333855526,"million $",null,"At 2,537 2010$/ton",null,null,null,31.111213627096909,0.50092569538089937,31.612139322477809,2.5475086152906625,"million $"]
[null,null,null,null,"At 4,623 2010$/ton",null,null,null,18.654580724493901,0.16317720191919238,18.817757926413094,1.516455433432337,"million $",null,"At 4,623 2010$/ton",null,null,null,26.822275500142013,0.36677137950591243,27.189046879647925,2.1910675029258266,"million $",null,"At 4,623 2010$/ton",null,null,null,36.939207083828123,0.4666514929149661,37.405858576743086,3.0144036129449785,"million $",null,"At 4,623 2010$/ton",null,null,null,56.691817342557741,0.91280232153957319,57.604619664097314,4.6421491243550372,"million $"]
[null,null,null,null,"NPV with Emission Savings (7% dr)",null,null,null,1.2376214440340711,1.1088252400563336E-2,1.2487096964346347,9.092343739111966E-2,"billion $",null,"NPV with Emission Savings (7% dr)",null,null,null,1.7267704409627207,1.9300904285607427E-2,1.7460713452483281,0.12668718570340448,"billion $",null,"NPV with Emission Savings (7% dr)",null,null,null,2.2377332100417555,8.6972264909818981E-3,2.2464304365327372,0.16174320998836866,"billion $",null,"NPV with Emission Savings (7% dr)",null,null,null,2.7783119200977899,4.9019316287344093E-2,2.8273312363851342,0.19816122663632027,"billion $"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"National Impact Summary (TSL 1, AEO 2010 High Growth, 3% Discount Rate, Learning: High)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 2, AEO 2010 High Growth, 3% Discount Rate, Learning: High)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 3, AEO 2010 High Growth, 3% Discount Rate, Learning: High)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 4, AEO 2010 High Growth, 3% Discount Rate, Learning: High)"]
[null,null,null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)"]
[null,null,null,null,"Results presented for CSL",null,null,null,1,1,null,null,null,null,"Results presented for CSL",null,null,null,2,2,null,null,null,null,"Results presented for CSL",null,null,null,3,3,null,null,null,null,"Results presented for CSL",null,null,null,4,4]
[null,null,null,null,"Energy Saving (2014 to 2043)",null,null,null,0.21785527349732894,1.9056512941465085E-3,0.21976092479147546,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.31295434956875229,4.2791407029268268E-3,0.31723349027167913,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.43020785301381625,5.4334273089701865E-3,0.43564128032278643,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.65677267599300926,1.0576236499715215E-2,0.66734891249272443,"-","quad"]
[null,null,null,null,"Energy Savings discounted at 3%",null,null,null,0.12652588601166281,1.1067539360581401E-3,0.12763263994772095,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.18176114949616567,2.4854231000511402E-3,0.18424657259621682,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.24987479838655074,3.1566862560432757E-3,0.25303148464259401,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.38156671439853307,6.1435556096688555E-3,0.38771027000820191,"-","quad"]
[null,null,null,null,"Discounted Incremental Equipment Cost",null,null,null,4.4626180315611434E-2,0,4.4626180315611434E-2,2.2767946659945316E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.14080368735550325,8.3381799021650122E-3,0.14914186725766826,7.6091076011256678E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.39771691660207503,3.4133193027665432E-2,0.43185010962974046,2.2032672730679242E-2,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,1.5643004354385179,1.8820178499380384E-2,1.5831206139378984,8.0769641137735132E-2,"billion $"]
[null,null,null,null,"Discounted Oper. Cost Saving",null,null,null,2.2428354618018989,1.9618735210816217E-2,2.262454197012715,0.11542873737758558,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,3.221918145042971,4.4055618411153269E-2,3.2659737634541242,0.16662756237080728,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,4.4291795419846265,5.5946476650619636E-2,4.4851260186352464,0.22882780742876371,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,6.7625893028390642,0.10889232490728727,6.8714816277463511,0.35057790308034253,"billion $"]
[null,null,null,null,"NPV",null,null,null,2.1982092814862875,1.9618735210816217E-2,2.2178280166971036,0.11315194271159104,"billion $",null,"NPV",null,null,null,3.0811144576874678,3.5717438508988258E-2,3.1168318961964561,0.1590184547696816,"billion $",null,"NPV",null,null,null,4.0314626253825514,2.1813283622954205E-2,4.0532759090055057,0.20679513469808447,"billion $",null,"NPV",null,null,null,5.1982888674005459,9.0072146407906895E-2,5.2883610138084531,0.26980826194260743,"billion $"]
[null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,16.596704073038488,0.14517679598763628,16.741880869026126,"-","Mt",null,"Physical emission savings",null,null,null,23.863067287254207,0.32628855507610721,24.189355842330315,"-","Mt",null,"Physical emission savings",null,null,null,32.862335766053107,0.41504382436758142,33.277379590420686,"-","Mt",null,"Physical emission savings",null,null,null,50.422871020555874,0.81197685044027601,51.234847870996148,"-","Mt"]
[null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings"]
[null,null,null,null,"At 4.7 2007$/t",null,null,0.05,73.183508462719104,0.6401630415000511,73.823671504219149,4.8023357742443764,"million $",null,"At 4.7 2007$/t",null,null,0.05,105.22351214260968,1.4387163659317268,106.6622285085414,6.9385310333410075,"million $",null,"At 4.7 2007$/t",null,null,0.05,144.90107724663727,1.8298017817531431,146.7308790283904,9.5450542513872545,"million $",null,"At 4.7 2007$/t",null,null,0.05,222.29972719802379,3.5800748167684211,225.8798020147922,14.693805276710982,"million $"]
[null,null,null,null,"At 21.4 2007$/t",null,null,0.03,367.25488230318473,3.2125253956550557,370.46740769883979,18.900972743088854,"million $",null,"At 21.4 2007$/t",null,null,0.03,528.03569200045001,7.2196344692971905,535.25532646974716,27.308330303706498,"million $",null,"At 21.4 2007$/t",null,null,0.03,727.12902334158684,9.1810803771690299,736.31010371875584,37.565996121749293,"million $",null,"At 21.4 2007$/t",null,null,0.03,1115.397383601404,17.964383021108315,1133.3617666225123,57.823277874973563,"million $"]
[null,null,null,null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,619.17311244010079,5.4161594315704233,624.58927187167126,29.841401839154805,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,890.23964747647415,12.17184858550946,902.4114960619836,43.115092255045049,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1225.893594522111,15.478324980205041,1241.3719195023161,59.309821589959526,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1880.4422625192569,30.286510491702114,1910.728773010959,91.290112861193023,"million $"]
[null,null,null,null,"At 64.9 2007$/t",null,null,0.03,1119.9987926421832,9.7970761521990717,1129.7958687943822,57.641348408970664,"million $",null,"At 64.9 2007$/t",null,null,0.03,1610.3245129817071,22.017384947488505,1632.3418979291957,83.280874589762931,"million $",null,"At 64.9 2007$/t",null,null,0.03,2217.4917459607504,27.999240038818336,2245.4909859995687,114.56328691600169,"million $",null,"At 64.9 2007$/t",null,null,0.03,3401.5905753432544,54.785243003306753,3456.3758183465611,176.34173418447349,"million $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,13.500388687784055,0.11809231312765113,13.618481000911705,"-","kt",null,"Physical emission savings",null,null,null,19.411077645463301,0.26541485221354111,19.676492497676843,"-","kt",null,"Physical emission savings",null,null,null,26.731345484121281,0.33761081193996073,27.068956296061241,"-","kt",null,"Physical emission savings",null,null,null,41.015958506198309,0.6604940998317016,41.676452606030011,"-","kt"]
[null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)"]
[null,null,null,null,"At 450 2010$/ton",null,null,null,3.9199339947968386,3.4288972921972381E-2,3.954222967718811,0.20174152700014483,"million $",null,"At 450 2010$/ton",null,null,null,5.636132985078989,7.7064494730730446E-2,5.7131974798097191,0.29148310377022568,"million $",null,"At 450 2010$/ton",null,null,null,7.7615761269571353,9.8024267221910336E-2,7.8596003941790453,0.40099099066418031,"million $",null,"At 450 2010$/ton",null,null,null,11.90886556443939,0.19177563147486384,12.100641195914253,0.61736575111568082,"million $"]
[null,null,null,null,"At 2,537 2010$/ton",null,null,null,22.099716766221285,0.1933136095623198,22.293030375783605,1.1373738977763721,"million $",null,"At 2,537 2010$/ton",null,null,null,31.775265295878665,0.43447249584858477,32.20973779172725,1.6433169650334729,"million $",null,"At 2,537 2010$/ton",null,null,null,43.758041409089458,0.5526390354266365,44.310680444516095,2.2606980962556125,"million $",null,"At 2,537 2010$/ton",null,null,null,67.139537637739394,1.0811883934482871,68.220726031187681,3.4805709124010709,"million $"]
[null,null,null,null,"At 4,623 2010$/ton",null,null,null,40.270788573212869,0.35226204848506298,40.623050621697935,2.0725579540481553,"million $",null,"At 4,623 2010$/ton",null,null,null,57.901872866711514,0.79170924253370412,58.69358210924522,2.9945030860661208,"million $",null,"At 4,623 2010$/ton",null,null,null,79.737258744272978,1.0070359719264252,80.744294716199406,4.1195141107566791,"million $",null,"At 4,623 2010$/ton",null,null,null,122.34374556534064,1.9701749873517678,124.31392055269241,6.3424041497950929,"million $"]
[null,null,null,null,"NPV with Emission Savings (3% dr)",null,null,null,2.5875638805556935,2.3024574216033593E-2,2.6105884547717269,0.13319028935245628,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,3.6409254149837964,4.3371545474134028E-2,3.6842969604579303,0.18797010203842157,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,4.8023496901332283,3.1547003035549873E-2,4.8338966931687777,0.24662182891608939,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,6.3808257886396893,0.10911771782246349,6.4899435064621525,0.33111211072998203,"billion $"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"National Impact Summary (TSL 1, AEO 2010 High Growth, 7% Discount Rate, Learning: High)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 2, AEO 2010 High Growth, 7% Discount Rate, Learning: High)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 3, AEO 2010 High Growth, 7% Discount Rate, Learning: High)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 4, AEO 2010 High Growth, 7% Discount Rate, Learning: High)"]
[null,null,null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)"]
[null,null,null,null,"Results presented for CSL",null,null,null,1,1,null,null,null,null,"Results presented for CSL",null,null,null,2,2,null,null,null,null,"Results presented for CSL",null,null,null,3,3,null,null,null,null,"Results presented for CSL",null,null,null,4,4]
[null,null,null,null,"Energy Saving (2014 to 2043)",null,null,null,0.21785527349732894,1.9056512941465085E-3,0.21976092479147546,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.31295434956875229,4.2791407029268268E-3,0.31723349027167913,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.43020785301381625,5.4334273089701865E-3,0.43564128032278643,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.65677267599300926,1.0576236499715215E-2,0.66734891249272443,"-","quad"]
[null,null,null,null,"Energy Savings discounted at 3%",null,null,null,0.12652588601166281,1.1067539360581401E-3,0.12763263994772095,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.18176114949616567,2.4854231000511402E-3,0.18424657259621682,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.24987479838655074,3.1566862560432757E-3,0.25303148464259401,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.38156671439853307,6.1435556096688555E-3,0.38771027000820191,"-","quad"]
[null,null,null,null,"Discounted Incremental Equipment Cost",null,null,null,2.653441087680624E-2,0,2.653441087680624E-2,2.1383127418479258E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,8.3723323406676084E-2,4.9583605696140445E-3,8.8681683976290129E-2,7.1465379689581608E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.23650557788458695,2.0305273518244262E-2,0.25681085140283122,2.0695462897180574E-2,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.93056968090282877,1.1193235788832802E-2,0.94176291669166157,7.589328641631525E-2,"billion $"]
[null,null,null,null,"Discounted Oper. Cost Saving",null,null,null,1.1448283944574837,1.0014049070668454E-2,1.1548424435281521,9.3064599145917318E-2,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,1.6446279698405775,2.2489616074436072E-2,1.6671175859150136,0.13434701047901687,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,2.2610201973203115,2.8568395648089495E-2,2.2895885929684008,0.18450971022738891,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,3.453214999377348,5.5594293723303621E-2,3.5088092931006516,0.28276232153734593,"billion $"]
[null,null,null,null,"NPV",null,null,null,1.1182939835806776,1.0014049070668454E-2,1.1283080326513459,9.0926286404069398E-2,"billion $",null,"NPV",null,null,null,1.5609046464339014,1.7531255504822027E-2,1.5784359019387233,0.1272004725100587,"billion $",null,"NPV",null,null,null,2.0245146194357244,8.263122129845233E-3,2.0327777415655697,0.16381424733020833,"billion $",null,"NPV",null,null,null,2.5226453184745194,4.4401057934470821E-2,2.5670463764089901,0.20686903512103066,"billion $"]
[null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,16.596704073038488,0.14517679598763628,16.741880869026126,"-","Mt",null,"Physical emission savings",null,null,null,23.863067287254207,0.32628855507610721,24.189355842330315,"-","Mt",null,"Physical emission savings",null,null,null,32.862335766053107,0.41504382436758142,33.277379590420686,"-","Mt",null,"Physical emission savings",null,null,null,50.422871020555874,0.81197685044027601,51.234847870996148,"-","Mt"]
[null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings"]
[null,null,null,null,"At 4.7 2007$/t",null,null,0.05,73.183508462719104,0.6401630415000511,73.823671504219149,4.8023357742443764,"million $",null,"At 4.7 2007$/t",null,null,0.05,105.22351214260968,1.4387163659317268,106.6622285085414,6.9385310333410075,"million $",null,"At 4.7 2007$/t",null,null,0.05,144.90107724663727,1.8298017817531431,146.7308790283904,9.5450542513872545,"million $",null,"At 4.7 2007$/t",null,null,0.05,222.29972719802379,3.5800748167684211,225.8798020147922,14.693805276710982,"million $"]
[null,null,null,null,"At 21.4 2007$/t",null,null,0.03,367.25488230318473,3.2125253956550557,370.46740769883979,18.900972743088854,"million $",null,"At 21.4 2007$/t",null,null,0.03,528.03569200045001,7.2196344692971905,535.25532646974716,27.308330303706498,"million $",null,"At 21.4 2007$/t",null,null,0.03,727.12902334158684,9.1810803771690299,736.31010371875584,37.565996121749293,"million $",null,"At 21.4 2007$/t",null,null,0.03,1115.397383601404,17.964383021108315,1133.3617666225123,57.823277874973563,"million $"]
[null,null,null,null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,619.17311244010079,5.4161594315704233,624.58927187167126,29.841401839154805,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,890.23964747647415,12.17184858550946,902.4114960619836,43.115092255045049,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1225.893594522111,15.478324980205041,1241.3719195023161,59.309821589959526,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1880.4422625192569,30.286510491702114,1910.728773010959,91.290112861193023,"million $"]
[null,null,null,null,"At 64.9 2007$/t",null,null,0.03,1119.9987926421832,9.7970761521990717,1129.7958687943822,57.641348408970664,"million $",null,"At 64.9 2007$/t",null,null,0.03,1610.3245129817071,22.017384947488505,1632.3418979291957,83.280874589762931,"million $",null,"At 64.9 2007$/t",null,null,0.03,2217.4917459607504,27.999240038818336,2245.4909859995687,114.56328691600169,"million $",null,"At 64.9 2007$/t",null,null,0.03,3401.5905753432544,54.785243003306753,3456.3758183465611,176.34173418447349,"million $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,13.500388687784055,0.11809231312765113,13.618481000911705,"-","kt",null,"Physical emission savings",null,null,null,19.411077645463301,0.26541485221354111,19.676492497676843,"-","kt",null,"Physical emission savings",null,null,null,26.731345484121281,0.33761081193996073,27.068956296061241,"-","kt",null,"Physical emission savings",null,null,null,41.015958506198309,0.6604940998317016,41.676452606030011,"-","kt"]
[null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)"]
[null,null,null,null,"At 450 2010$/ton",null,null,null,1.999661586847796,1.7491481147938897E-2,2.0171530679957348,0.16255511108118023,"million $",null,"At 450 2010$/ton",null,null,null,2.8752293952774686,3.931717150888385E-2,2.9145465667863526,0.23487282568296886,"million $",null,"At 450 2010$/ton",null,null,null,3.9598464714359216,5.0030789802809374E-2,4.0098772612387306,0.3231415870042138,"million $",null,"At 450 2010$/ton",null,null,null,6.0781402313445092,9.7856716797341647E-2,6.1759969481418509,0.49770138214635051,"million $"]
[null,null,null,null,"At 2,537 2010$/ton",null,null,null,11.27364765740635,9.861308371626884E-2,11.372260741122618,0.91644959291767591,"million $",null,"At 2,537 2010$/ton",null,null,null,16.209904390708751,0.22166147581786294,16.431565866526615,1.3241607972393155,"million $",null,"At 2,537 2010$/ton",null,null,null,22.324734440073179,0.28206247495494979,22.606796915028127,1.8218004582882006,"million $",null,"At 2,537 2010$/ton",null,null,null,34.267203926491135,0.55169442336634622,34.818898349857484,2.8059297922339792,"million $"]
[null,null,null,null,"At 4,623 2010$/ton",null,null,null,20.543190035549689,0.17969581632649217,20.722885851876182,1.6699828411739914,"million $",null,"At 4,623 2010$/ton",null,null,null,29.53818998748385,0.40391840863459993,29.942108396118449,2.4129268291830321,"million $",null,"At 4,623 2010$/ton",null,null,null,40.680822749885031,0.51398298057419523,41.19480573045923,3.3197412371566237,"million $",null,"At 4,623 2010$/ton",null,null,null,62.442760643345906,1.0053146705646903,63.448075313910593,5.1130521992501734,"million $"]
[null,null,null,null,"NPV with Emission Savings (7% dr)",null,null,null,1.4968225135412687,1.3325187550039778E-2,1.5101477010913085,0.11074370874007593,"billion $",null,"NPV with Emission Savings (7% dr)",null,null,null,2.1051502428250601,2.497255144993708E-2,2.1301227942749974,0.15583296361100452,"billion $",null,"NPV with Emission Savings (7% dr)",null,null,null,2.773968377217384,1.7726264981969213E-2,2.7916946421993538,0.20320204391024582,"billion $",null,"NPV with Emission Savings (7% dr)",null,null,null,3.6723099060024142,6.2917135378945485E-2,3.7352270413813602,0.26749824278823819,"billion $"]

{"sheet":"Summary Results","index":4,"n_rows":48,"n_cols":43,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,"National Impact Summary (TSL 1, AEO 2010 Reference, 3% Discount Rate, Learning: Default)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 2, AEO 2010 Reference, 3% Discount Rate, Learning: Default)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 3, AEO 2010 Reference, 3% Discount Rate, Learning: Default)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 4, AEO 2010 Reference, 3% Discount Rate, Learning: Default)"]
[null,null,null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)"]
[null,null,null,null,"Results presented for CSL",null,null,null,1,1,null,null,null,null,"Results presented for CSL",null,null,null,2,2,null,null,null,null,"Results presented for CSL",null,null,null,3,3,null,null,null,null,"Results presented for CSL",null,null,null,4,4]
[null,null,null,null,"Energy Saving (2014 to 2043)",null,null,null,0.20607831909330379,1.8026426650904971E-3,0.20788096175839429,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.29603407651613883,4.047714780850027E-3,0.30008179129698886,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.40693983702267156,5.1391115087283425E-3,0.41207894853139992,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.62119452614561055,1.0003858877356251E-2,0.63119838502296677,"-","quad"]
[null,null,null,null,"Energy Savings discounted at 3%",null,null,null,0.1202417438784552,1.0517889855223446E-3,0.12129353286397754,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.17273249279272562,2.361931657171204E-3,0.17509442444989681,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.23745875168413919,2.9996212888143848E-3,0.24045837297295358,"-","quad",null,"Energy Savings discounted at 3%",null,null,null,0.3625801423114689,5.8381180041916381E-3,0.36841826031566055,"-","quad"]
[null,null,null,null,"Discounted Incremental Equipment Cost",null,null,null,4.3730441695623574E-2,0,4.3730441695623574E-2,2.231094745058206E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.13797620721627668,8.1705782183412266E-3,0.1461467854346179,7.4563007449100858E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.38972128390763616,3.3443618344931293E-2,0.42316490225256748,2.1589559883253083E-2,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,1.5326924124974994,1.8441063685722705E-2,1.5511334761832221,7.9137681061716661E-2,"billion $"]
[null,null,null,null,"Discounted Oper. Cost Saving",null,null,null,2.0092779740912019,1.7575808716288884E-2,2.0268537828074908,0.10340857874929033,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,2.8863846828052346,3.9467096407578554E-2,2.9258517792128131,0.14927479065628096,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,3.9678549814307678,5.0115846169943162E-2,4.0179708276007107,0.20499389559457062,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,6.0577825998490651,9.7547757566335505E-2,6.1553303574154006,0.31404039570679942,"billion $"]
[null,null,null,null,"NPV",null,null,null,1.9655475323955782,1.7575808716288884E-2,1.9831233411118672,0.10117748400423211,"billion $",null,"NPV",null,null,null,2.748408475588958,3.129651818923733E-2,2.7797049937781955,0.14181848991137089,"billion $",null,"NPV",null,null,null,3.5781336975231315,1.6672227825011869E-2,3.5948059253481435,0.18340433571131753,"billion $",null,"NPV",null,null,null,4.5250901873515659,7.9106693880612797E-2,4.6041968812321787,0.23490271464508278,"billion $"]
[null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,15.699509233604552,0.13732936725218742,15.836838600856739,"-","Mt",null,"Physical emission savings",null,null,null,22.572880348074026,0.30864210805230469,22.88152245612633,"-","Mt",null,"Physical emission savings",null,null,null,31.084959205504045,0.39256189015590742,31.477521095659952,"-","Mt",null,"Physical emission savings",null,null,null,47.691404675380923,0.76803330028630223,48.459437975667228,"-","Mt"]
[null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings"]
[null,null,null,null,"At 4.7 2007$/t",null,null,0.05,69.132972023922662,0.60473439233166881,69.737706416254326,4.5365378815843558,"million $",null,"At 4.7 2007$/t",null,null,0.05,99.398805810099987,1.3590518074597353,100.75785761755972,6.5544432336364382,"million $",null,"At 4.7 2007$/t",null,null,0.05,136.87712814119178,1.7283220536291946,138.60545019482097,9.0164834451209046,"million $",null,"At 4.7 2007$/t",null,null,0.05,209.9702551127229,3.3817031410932215,213.35195825381612,13.878851061598001,"million $"]
[null,null,null,null,"At 21.4 2007$/t",null,null,0.03,346.33817715982894,3.0295739660194703,349.36775112584843,17.824483892823132,"million $",null,"At 21.4 2007$/t",null,null,0.03,497.95739802119272,6.8082580737480818,504.76565609494082,25.752769904265225,"million $",null,"At 21.4 2007$/t",null,null,0.03,685.69446081552053,8.6570808165029689,694.35154163202355,35.425301361941379,"million $",null,"At 21.4 2007$/t",null,null,0.03,1051.7328843071064,16.940039842166222,1068.6729241492726,54.522901045704373,"million $"]
[null,null,null,null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,583.68849510795474,5.1057872677230165,588.79428237567777,28.131201690860017,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,839.21268544110649,11.473962063775863,850.68664750488233,40.643801023550722,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1155.601209149165,14.589386966631084,1170.1905961157961,55.908945894072772,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1772.4386838117025,28.548753258176617,1800.9874370698792,86.046930738692055,"million $"]
[null,null,null,null,"At 64.9 2007$/t",null,null,0.03,1056.2809946963011,9.2397578882229681,1065.5207525845242,54.362079587220549,"million $",null,"At 64.9 2007$/t",null,null,0.03,1518.6980891554156,20.764223364273629,1539.4623125196892,78.542226936197778,"million $",null,"At 64.9 2007$/t",null,null,0.03,2091.271085412212,26.402995629405741,2117.6740810416177,108.04216309643992,"million $",null,"At 64.9 2007$/t",null,null,0.03,3207.6513073819679,51.664820029433997,3259.3161274114018,166.28789471108377,"million $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,12.770576370366829,0.1117089169025927,12.882285287269422,"-","kt",null,"Physical emission savings",null,null,null,18.361593161674179,0.25106059719584939,18.612653758870028,"-","kt",null,"Physical emission savings",null,null,null,25.285566728963655,0.31932323935711499,25.604889968320769,"-","kt",null,"Physical emission savings",null,null,null,38.794075697718398,0.62474867730318939,39.418824375021586,"-","kt"]
[null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)"]
[null,null,null,null,"At 450 2010$/ton",null,null,null,3.7110133788376651,3.2461617414882807E-2,3.743474996252548,0.19098932159269039,"million $",null,"At 450 2010$/ton",null,null,null,5.3357032815025729,7.2955479794037201E-2,5.4086587612966097,0.27594576391734793,"million $",null,"At 450 2010$/ton",null,null,null,7.3477105017836752,9.278985903950096E-2,7.4405003608231759,0.37960881738127067,"million $",null,"At 450 2010$/ton",null,null,null,11.272898550502369,0.18154363821277653,11.454442188715145,0.58439715639489975,"million $"]
[null,null,null,null,"At 2,537 2010$/ton",null,null,null,20.921868760247023,0.18301138529235039,21.104880145539372,1.0767553530681238,"million $",null,"At 2,537 2010$/ton",null,null,null,30.081509389271176,0.41130678274993843,30.492816172021115,1.5557208956851374,"million $",null,"At 2,537 2010$/ton",null,null,null,41.424758984500414,0.52312860529603122,41.947887589796444,2.1401501548806303,"million $",null,"At 2,537 2010$/ton",null,null,null,63.554096939165561,1.0235026892129198,64.577599628378479,3.29470130171969,"million $"]
[null,null,null,null,"At 4,623 2010$/ton",null,null,null,38.124477445258968,0.33348901624222932,38.457966461501201,1.962096963828907,"million $",null,"At 4,623 2010$/ton",null,null,null,54.815458378636457,0.74949596241740901,55.564954341053863,2.8348828146442226,"million $",null,"At 4,623 2010$/ton",null,null,null,75.485479221657656,0.95326115186580729,76.438740373523459,3.8998479172302551,"million $",null,"At 4,623 2010$/ton",null,null,null,115.81024444216098,1.8650583099059239,117.6753027520669,6.0037067866969354,"million $"]
[null,null,null,null,"NPV with Emission Savings (3% dr)",null,null,null,2.3328075783156539,2.0788394067600705E-2,2.3535959723832551,0.12007872325012338,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,3.2764473829994221,3.8516083045735353E-2,3.3149634660451577,0.16912698071132126,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,4.305252917323152,2.5852437246810866E-2,4.3311053545699636,0.22096978722813956,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,5.6403771685978379,9.7070236411991945E-2,5.7374474050098296,0.29272031699250689,"billion $"]
[]
[]
[null,null,null,null,"National Impact Summary (TSL 1, AEO 2010 Reference, 7% Discount Rate, Learning: Default)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 2, AEO 2010 Reference, 7% Discount Rate, Learning: Default)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 3, AEO 2010 Reference, 7% Discount Rate, Learning: Default)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 4, AEO 2010 Reference, 7% Discount Rate, Learning: Default)"]
[null,null,null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)",null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)"]
[null,null,null,null,"Results presented for CSL",null,null,null,1,1,null,null,null,null,"Results presented for CSL",null,null,null,2,2,null,null,null,null,"Results presented for CSL",null,null,null,3,3,null,null,null,null,"Results presented for CSL",null,null,null,4,4]
[null,null,null,null,"Energy Saving (2014 to 2043)",null,null,null,0.20607831909330379,1.8026426650904971E-3,0.20788096175839429,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.29603407651613883,4.047714780850027E-3,0.30008179129698886,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.40693983702267156,5.1391115087283425E-3,0.41207894853139992,"-","quad",null,"Energy Saving (2014 to 2043)",null,null,null,0.62119452614561055,1.0003858877356251E-2,0.63119838502296677,"-","quad"]
[null,null,null,null,"Energy Savings discounted at 7%",null,null,null,6.5063338388241548E-2,5.6912219880047199E-4,6.5632460587042016E-2,"-","quad",null,"Energy Savings discounted at 7%",null,null,null,9.3468428318631683E-2,1.2781580746865123E-3,9.4746586393318191E-2,"-","quad",null,"Energy Savings discounted at 7%",null,null,null,0.12850083904991996,1.6237173032947368E-3,0.13012455635321471,"-","quad",null,"Energy Savings discounted at 7%",null,null,null,0.1962663569103397,3.1596594902281107E-3,0.19942601640056781,"-","quad"]
[null,null,null,null,"Discounted Incremental Equipment Cost",null,null,null,2.6055786565457609E-2,0,2.6055786565457609E-2,2.0997421299633573E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,8.2212568676067313E-2,4.8688175752017943E-3,8.7081386251269113E-2,7.0175757307517047E-3,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.23223389592961838,1.993704256172216E-2,0.25217093849134053,2.0321549003038772E-2,"billion $",null,"Discounted Incremental Equipment Cost",null,null,null,0.91369136855339927,1.0990732525978698E-2,0.92468210107937798,7.4516804917084872E-2,"billion $"]
[null,null,null,null,"Discounted Oper. Cost Saving",null,null,null,1.0353564789578606,9.0565041040515087E-3,1.0444129830619122,8.4165486085270608E-2,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,1.4873559850316893,2.0338779605157137E-2,1.5076947646368464,0.12149969867461473,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,2.044777874532024,2.5834766810705973E-2,2.0706126413427302,0.16686322583045304,"billion $",null,"Discounted Oper. Cost Saving",null,null,null,3.1227761775639564,5.0276188041065518E-2,3.173052365605022,0.25570487829653227,"billion $"]
[null,null,null,null,"NPV",null,null,null,1.0093006923924031,9.0565041040515087E-3,1.0183571964964546,8.2065743955307247E-2,"billion $",null,"NPV",null,null,null,1.405143416355622,1.5469962029955344E-2,1.4206133783855774,0.11448212294386302,"billion $",null,"NPV",null,null,null,1.8125439786024056,5.8977242489838128E-3,1.8184417028513893,0.14654167682741426,"billion $",null,"NPV",null,null,null,2.209084809010557,3.9285455515086817E-2,2.248370264525644,0.1811880733794474,"billion $"]
[null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings",null,null,null,null,null,null,null,null,null,"CO2 Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,15.699509233604552,0.13732936725218742,15.836838600856739,"-","Mt",null,"Physical emission savings",null,null,null,22.572880348074026,0.30864210805230469,22.88152245612633,"-","Mt",null,"Physical emission savings",null,null,null,31.084959205504045,0.39256189015590742,31.477521095659952,"-","Mt",null,"Physical emission savings",null,null,null,47.691404675380923,0.76803330028630223,48.459437975667228,"-","Mt"]
[null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings",null,null,null,null,null,null,null,null,null,"Monetized emission savings"]
[null,null,null,null,"At 4.7 2007$/t",null,null,0.05,69.132972023922662,0.60473439233166881,69.737706416254326,4.5365378815843558,"million $",null,"At 4.7 2007$/t",null,null,0.05,99.398805810099987,1.3590518074597353,100.75785761755972,6.5544432336364382,"million $",null,"At 4.7 2007$/t",null,null,0.05,136.87712814119178,1.7283220536291946,138.60545019482097,9.0164834451209046,"million $",null,"At 4.7 2007$/t",null,null,0.05,209.9702551127229,3.3817031410932215,213.35195825381612,13.878851061598001,"million $"]
[null,null,null,null,"At 21.4 2007$/t",null,null,0.03,346.33817715982894,3.0295739660194703,349.36775112584843,17.824483892823132,"million $",null,"At 21.4 2007$/t",null,null,0.03,497.95739802119272,6.8082580737480818,504.76565609494082,25.752769904265225,"million $",null,"At 21.4 2007$/t",null,null,0.03,685.69446081552053,8.6570808165029689,694.35154163202355,35.425301361941379,"million $",null,"At 21.4 2007$/t",null,null,0.03,1051.7328843071064,16.940039842166222,1068.6729241492726,54.522901045704373,"million $"]
[null,null,null,null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,583.68849510795474,5.1057872677230165,588.79428237567777,28.131201690860017,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,839.21268544110649,11.473962063775863,850.68664750488233,40.643801023550722,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1155.601209149165,14.589386966631084,1170.1905961157961,55.908945894072772,"million $",null,"At 35.1 2007$/t",null,null,2.5000000000000001E-2,1772.4386838117025,28.548753258176617,1800.9874370698792,86.046930738692055,"million $"]
[null,null,null,null,"At 64.9 2007$/t",null,null,0.03,1056.2809946963011,9.2397578882229681,1065.5207525845242,54.362079587220549,"million $",null,"At 64.9 2007$/t",null,null,0.03,1518.6980891554156,20.764223364273629,1539.4623125196892,78.542226936197778,"million $",null,"At 64.9 2007$/t",null,null,0.03,2091.271085412212,26.402995629405741,2117.6740810416177,108.04216309643992,"million $",null,"At 64.9 2007$/t",null,null,0.03,3207.6513073819679,51.664820029433997,3259.3161274114018,166.28789471108377,"million $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,12.770576370366829,0.1117089169025927,12.882285287269422,"-","kt",null,"Physical emission savings",null,null,null,18.361593161674179,0.25106059719584939,18.612653758870028,"-","kt",null,"Physical emission savings",null,null,null,25.285566728963655,0.31932323935711499,25.604889968320769,"-","kt",null,"Physical emission savings",null,null,null,38.794075697718398,0.62474867730318939,39.418824375021586,"-","kt"]
[null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)"]
[null,null,null,null,"At 450 2010$/ton",null,null,null,1.9068822037374422,1.667997494856726E-2,1.9235621786860095,0.15501295791030295,"million $",null,"At 450 2010$/ton",null,null,null,2.7418102741649184,3.7492311823584049E-2,2.7793025859885025,0.22397399967394432,"million $",null,"At 450 2010$/ton",null,null,null,3.7760447871596083,4.7705732169632073E-2,3.8237505193292405,0.3081423022764872,"million $",null,"At 450 2010$/ton",null,null,null,5.7956548083987078,9.3312288526263623E-2,5.8889670969249712,0.47457067873645287,"million $"]
[null,null,null,null,"At 2,537 2010$/ton",null,null,null,10.750578113070862,9.403799209892251E-2,10.844616105169784,0.87392860937430739,"million $",null,"At 2,537 2010$/ton",null,null,null,15.457717034569768,0.21137332243651719,15.669090357006285,1.2627156381617699,"million $",null,"At 2,537 2010$/ton",null,null,null,21.288501388942052,0.26895431669857012,21.557455705640621,1.7372378241676616,"million $",null,"At 2,537 2010$/ton",null,null,null,32.674613886461152,0.52607394664695717,33.200687833108113,2.6755240265652906,"million $"]
[null,null,null,null,"At 4,623 2010$/ton",null,null,null,19.590036506395993,0.17135894263828094,19.761395449034275,1.5924997875985127,"million $",null,"At 4,623 2010$/ton",null,null,null,28.167530883254255,0.38517101680095345,28.552701900055208,2.3009595566503207,"million $",null,"At 4,623 2010$/ton",null,null,null,38.792566780086375,0.49009688848935362,39.282663668575729,3.1656485853871117,"million $",null,"At 4,623 2010$/ton",null,null,null,59.540693731616031,0.95862824412648151,60.499321975742511,4.8754227728858233,"million $"]
[null,null,null,null,"NPV with Emission Savings (7% dr)",null,null,null,1.3663894476653027,1.2180116062169901E-2,1.3785695637274729,0.10076415645750468,"billion $",null,"NPV with Emission Savings (7% dr)",null,null,null,1.9185585314113844,2.2489593426139941E-2,1.9410481248375246,0.14149760848629001,"billion $",null,"NPV with Emission Savings (7% dr)",null,null,null,2.5195269408068683,1.4823759382185352E-2,2.5343507001890537,0.1837042160135233,"billion $",null,"NPV with Emission Savings (7% dr)",null,null,null,3.2934923072041244,5.6751569303899997E-2,3.3502438765080247,0.23838649845171705,"billion $"]

{"sheet":"Input and Summary","index":5,"n_rows":209,"n_cols":24,"rows_kept":209,"cut":false,"hidden":false,"merged":[[85,1,85,6],[43,1,43,6],[85,9,85,14],[14,4,14,5],[26,13,26,20],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[127,7,128,7],[127,18,128,18],[169,7,170,7],[169,18,170,18],[4,7,4,9],[43,9,43,14]]}
[null,{"$f":"RIGHT(CELL(\"filename\",A1), LEN(CELL(\"filename\",A1)) - FIND(\"]\",CELL(\"filename\",A1)))","v":"Input and Summary"}]
[]
[null,"User Inputs:",null,null,null,null,null,"TSL Level = ",3,null,null,null,null,{"$f":"\"National Impact Summary (TSL \" & iTSL & \", \" & \"AEO 2010 \" & iScenario & \", \" & ROUND(drate*100, 0) & \"% Discount Rate, Learning: \" & learn_choice & \")\"","v":"National Impact Summary (TSL 3, AEO 2010 Reference, 3% Discount Rate, Learning: Default)"}]
[null,"Discounting future values:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC1","PC2","Total","Annualized (30 years)"]
[null,"Discount Rate for NPV Determination",null,null,0.03,null,null,"Map of CSLs by TSL",null,null,null,null,null,"Results presented for CSL",null,null,null,{"$f":"iStd_MWO","v":3},{"$f":"iStd_Combo","v":3}]
[null,"Discount Rate for Energy Savings",null,null,0.03,null,null,null,1,2,null,null,null,"Energy Saving (2014 to 2043)",null,null,null,{"$f":"Charts!H5","v":0.40693983702267156},{"$f":"Charts!I5","v":5.1391115087283425E-3},{"$f":"SUM(R6:S6)","v":0.41207894853139992},{"$f":"\"-\"","v":"-"},"quad"]
[null,"Year to discount to",null,null,2011,null,null,"TSL","PC1","PC2",null,null,null,{"$f":"\"Energy Savings discounted at \" & ROUND(drate2*100, 0) & \"%\"","v":"Energy Savings discounted at 3%"},null,null,null,{"$f":"Charts!H6","v":0.23745875168413919},{"$f":"Charts!I6","v":2.9996212888143848E-3},{"$f":"SUM(R7:S7)","v":0.24045837297295358},{"$f":"\"-\"","v":"-"},"quad"]
[null,null,null,null,null,null,null,1,1,1,null,null,null,"Discounted Incremental Equipment Cost",null,null,null,{"$f":"Charts!H7","v":0.38972128390763616},{"$f":"Charts!I7","v":3.3443618344931293E-2},0.42316490225256748,{"$f":"-PMT(drate, 30, T8)","v":2.1589559883253083E-2},"billion $"]
[null,null,null,null,null,null,null,2,2,2,null,null,null,"Discounted Oper. Cost Saving",null,null,null,{"$f":"Charts!H8","v":3.9678549814307678},{"$f":"Charts!I8","v":5.0115846169943162E-2},4.0179708276007107,{"$f":"-PMT(drate, 30, T9)","v":0.20499389559457062},"billion $"]
[null,null,null,null,null,null,null,3,3,3,null,null,null,"NPV",null,null,null,{"$f":"R9 - R8","v":3.5781336975231315},{"$f":"S9 - S8","v":1.6672227825011869E-2},3.5948059253481435,{"$f":"U9-U8","v":0.18340433571131753},"billion $"]
[null,"Market Impact",null,null,null,null,null,4,4,4,null,null,null,"CO2 Emission Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical emission savings",null,null,null,{"$f":"Charts!H187","v":31.084959205504045},{"$f":"Charts!I187","v":0.39256189015590742},31.477521095659952,{"$f":"\"-\"","v":"-"},"Mt"]
[null,"Economic Growth",null,null,null,null,null,null,null,null,null,null,null,"Monetized emission savings"]
[null,null,null,null,null,null,null,"Standards Level PC1 =",null,{"$f":"VLOOKUP(iTSL, H8:J11, 1,FALSE)","v":3},null,null,null,{"$f":"Charts!F189","v":"At 4.7 2007$/t"},null,null,{"$f":"TRANSPOSE('Standards Case - PC1'!BB5:BE5)","v":0.05},{"$f":"Charts!H189","v":136.87712814119178},{"$f":"Charts!I189","v":1.7283220536291946},138.60545019482097,{"$f":"-PMT(Q14, 30, T14)","v":9.0164834451209046},"million $"]
[null,"Price Trend",null,null,null,null,null,"Standards Level PC2 =",null,{"$f":"VLOOKUP(iTSL, H8:J11, 2,FALSE)","v":3},null,null,null,{"$f":"Charts!F190","v":"At 21.4 2007$/t"},null,null,0.03,{"$f":"Charts!H190","v":685.69446081552053},{"$f":"Charts!I190","v":8.6570808165029689},694.35154163202355,{"$f":"-PMT(Q15, 30, T15)","v":35.425301361941379},"million $"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Charts!F191","v":"At 35.1 2007$/t"},null,null,2.5000000000000001E-2,{"$f":"Charts!H191","v":1155.601209149165},{"$f":"Charts!I191","v":14.589386966631084},1170.1905961157961,55.908945894072772,"million $"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Charts!F192","v":"At 64.9 2007$/t"},null,null,0.03,{"$f":"Charts!H192","v":2091.271085412212},{"$f":"Charts!I192","v":26.402995629405741},2117.6740810416177,108.04216309643992,"million $"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical emission savings",null,null,null,{"$f":"Charts!H194","v":25.285566728963655},{"$f":"Charts!I194","v":0.31932323935711499},{"$f":"SUM(R19:S19)","v":25.604889968320769},{"$f":"\"-\"","v":"-"},"kt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Monetized  emission savings (\" & ROUND(drate*100,0) & \"% dr)\"","v":"Monetized  emission savings (3% dr)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Charts!F196","v":"At 450 2010$/ton"},null,null,null,{"$f":"Charts!H196","v":7.3477105017836752},{"$f":"Charts!I196","v":9.278985903950096E-2},7.4405003608231759,{"$f":"-PMT(drate, 30, T21)","v":0.37960881738127067},"million $"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Charts!F197","v":"At 2,537 2010$/ton"},null,null,null,{"$f":"Charts!H197","v":41.424758984500414},{"$f":"Charts!I197","v":0.52312860529603122},41.947887589796444,{"$f":"-PMT(drate, 30, T22)","v":2.1401501548806303},"million $"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Charts!F198","v":"At 4,623 2010$/ton"},null,null,null,{"$f":"Charts!H198","v":75.485479221657656},{"$f":"Charts!I198","v":0.95326115186580729},76.438740373523459,{"$f":"-PMT(drate, 30, T23)","v":3.8998479172302551},"million $"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"NPV with Emission Savings (\" & ROUND(drate*100,0) & \"% dr)\"","v":"NPV with Emission Savings (3% dr)"},null,null,null,{"$f":"R10 + R15/1000 + R22/1000","v":4.305252917323152},{"$f":"S10 + S15/1000 + S22/1000","v":2.5852437246810866E-2},{"$f":"T10 + T15/1000 + T22/1000","v":4.3311053545699636},{"$f":"U10 + U15/1000 + U22/1000","v":0.22096978722813956},"billion $"]
[null,"PC1"]
[null,"Level","Standby Power","UEC","Installed Price","Market Share","Default","Low","High","MWO only","AEO Chained","Constant Prices"]
[null,null,"W","kWh","$","%",null,null,null,null,null,null,null,"Emission Savings Adjustment"]
[null,"Baseline",4,34.750176747020568,{"$f":"INDEX(G28:L28, 1, learning)","v":223.26990000000001},0.46200000000000002,223.26990000000001,{"$f":"G28*scale_low","v":226.90639180505974},{"$f":"G28*scale_high","v":220.95876426191256},{"$f":"G28*scale_mwo","v":212.08709864926681},{"$f":"G28*scale_aeo","v":227.84332149960019},235.70259999999999,null,"Current results",null,"Pre-ajustment results",null,"NEMS results",null,"Adj Factors"]
[null,1,2,17.375088373510284,{"$f":"INDEX(G29:L29, 1, learning)","v":223.6636},0.34599999999999997,223.6636,{"$f":"G29*scale_low","v":227.30650416437754},{"$f":"G29*scale_high","v":221.34838895153669},{"$f":"G29*scale_mwo","v":212.46107960567076},{"$f":"G29*scale_aeo","v":228.2450859813973},236.1182,null,"CO2","NOx","CO2","NOx","CO2","NOx","CO2","NOx"]
[null,2,1.5,13.031316280132666,{"$f":"INDEX(G30:L30, 1, learning)","v":224.1491},0.192,224.1491,{"$f":"G30*scale_low","v":227.79991170933258},{"$f":"G30*scale_high","v":221.8288633909894},{"$f":"G30*scale_mwo","v":212.92226262404546},{"$f":"G30*scale_aeo","v":228.74053087830484},236.63069999999999,null,15.836838600856739,12.882285287269422,29.463156036337576,23.094008840640107,15.836838600856741,12.882285287269424,{"$f":"R30/P30","v":0.53751331260387747},{"$f":"S30/Q30","v":0.55781936242267238}]
[null,3,1,8.687544186755142,{"$f":"INDEX(G31:L31, 1, learning)","v":225.19890000000001},0,225.19890000000001,{"$f":"G31*scale_low","v":228.86681024835175},{"$f":"G31*scale_high","v":222.86779658674106},{"$f":"G31*scale_mwo","v":213.91948184688744},{"$f":"G31*scale_aeo","v":229.81183479750882},237.739,null,22.88152245612633,18.612653758870028,42.530862691132661,33.336826434265532,22.881522456126326,18.612653758870032,{"$f":"R31/P31","v":0.53799807970734947},0.55832110460697193]
[null,4,0.02,0.17375088373510369,{"$f":"INDEX(G32:L32, 1, learning)","v":230.0016},0,230.0016,{"$f":"G32*scale_low","v":233.74773386556194},{"$f":"G32*scale_high","v":227.62078235473166},{"$f":"G32*scale_mwo","v":218.48163155306293},{"$f":"G32*scale_aeo","v":234.71291246255066},242.8092,null,31.477521095659952,25.604889968320769,58.404320709182485,45.778866905023598,31.477521095659956,25.604889968320776,0.53895877417012705,0.55931681361713637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,48.459437975667228,39.418824375021586,89.460315896700948,70.121385626740974,48.459437975667242,39.4188243750216,0.54168641693175923,0.56215124705107267]
[null,"PC2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"TSL \" & iTSL","v":"TSL 3"},{"$f":"CHOOSE(iTSL,T30,T31,T32,T33)","v":0.53895877417012705},{"$f":"CHOOSE(iTSL,U30,U31,U32,U33)","v":0.55931681361713637}]
[null,"Level","Standby Power","UEC","Installed Price","Market Share","Default","Low","High","MWO only","AEO Chained","Constant Prices"]
[null,null,"W","kWh","$","%"]
[null,"Baseline",4.5,39.093948840398276,{"$f":"INDEX(G37:L37, 1, learning)","v":482.16649999999998},1,482.16649999999998,{"$f":"G37*scale_low","v":490.01975082299197},{"$f":"G37*scale_high","v":477.17544554143416},{"$f":"G37*scale_mwo","v":458.01648162547525},{"$f":"G37*scale_aeo","v":492.0431140777909},509.01569999999998]
[null,1,3.7,32.143913490994187,{"$f":"INDEX(G38:L38, 1, learning)","v":482.16649999999998},0,482.16649999999998,{"$f":"G38*scale_low","v":490.01975082299197},{"$f":"G38*scale_high","v":477.17544554143416},{"$f":"G38*scale_mwo","v":458.01648162547525},{"$f":"G38*scale_aeo","v":492.0431140777909},509.01569999999998]
[null,2,2.7,23.456369304238947,{"$f":"INDEX(G39:L39, 1, learning)","v":485.53699999999998},0,485.53699999999998,{"$f":"G39*scale_low","v":493.44514758977044},{"$f":"G39*scale_high","v":480.51105645425662},{"$f":"G39*scale_mwo","v":461.21816517528362},{"$f":"G39*scale_aeo","v":495.48265480905116},512.57389999999998]
[null,3,2.2000000000000002,19.112597210861392,{"$f":"INDEX(G40:L40, 1, learning)","v":496.0505},0,496.0505,{"$f":"G40*scale_low","v":504.12988543505321},{"$f":"G40*scale_high","v":490.91572796648296},{"$f":"G40*scale_mwo","v":471.20508106340407},{"$f":"G40*scale_aeo","v":506.21151150037434},523.67280000000005]
[null,4,0.04,0.34750176747020739,{"$f":"INDEX(G41:L41, 1, learning)","v":489.79300000000001},0,489.79300000000001,{"$f":"G41*scale_low","v":497.77046687160083},{"$f":"G41*scale_high","v":484.72300128290885},{"$f":"G41*scale_mwo","v":465.26099715510389},{"$f":"G41*scale_aeo","v":499.82583396711192},517.06690000000003]
[]
[null,"Base Case Efficiency Trend",null,null,null,null,null,null,null,"Base Case Efficiency Trend"]
[null,"PC1",null,null,null,null,null,null,null,"PC2"]
[null,"Design #",0,1,2,3,4,"Total",null,"Design #",0,1,2,3,4,"Total"]
[]
[null,2007,{"$f":"F28","v":0.46200000000000002},{"$f":"F29","v":0.34599999999999997},{"$f":"F30","v":0.192},{"$f":"F31","v":0},{"$f":"F32","v":0},{"$f":"SUM(C47:G47)","v":1},null,2007,{"$f":"F37","v":1},{"$f":"F38","v":0},{"$f":"F39","v":0},{"$f":"F40","v":0},{"$f":"F41","v":0},{"$f":"SUM(K47:O47)","v":1}]
[null,{"$f":"B47+1","v":2008},{"$f":"C47","v":0.46200000000000002},{"$f":"D47","v":0.34599999999999997},{"$f":"E47","v":0.192},{"$f":"F47","v":0},{"$f":"G47","v":0},1,null,{"$f":"J47+1","v":2008},{"$f":"K47","v":1},{"$f":"L47","v":0},{"$f":"M47","v":0},{"$f":"N47","v":0},{"$f":"O47","v":0},1]
[null,{"$f":"B48+1","v":2009},{"$f":"C48","v":0.46200000000000002},{"$f":"D48","v":0.34599999999999997},{"$f":"E48","v":0.192},{"$f":"F48","v":0},{"$f":"G48","v":0},1,null,{"$f":"J48+1","v":2009},{"$f":"K48","v":1},{"$f":"L48","v":0},{"$f":"M48","v":0},{"$f":"N48","v":0},{"$f":"O48","v":0},1]
[null,2010,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2010,1,0,0,0,0,1]
[null,2011,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2011,1,0,0,0,0,1]
[null,2012,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2012,1,0,0,0,0,1]
[null,2013,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2013,1,0,0,0,0,1]
[null,2014,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2014,1,0,0,0,0,1]
[null,2015,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2015,1,0,0,0,0,1]
[null,2016,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2016,1,0,0,0,0,1]
[null,2017,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2017,1,0,0,0,0,1]
[null,2018,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2018,1,0,0,0,0,1]
[null,2019,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2019,1,0,0,0,0,1]
[null,2020,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2020,1,0,0,0,0,1]
[null,2021,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2021,1,0,0,0,0,1]
[null,2022,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2022,1,0,0,0,0,1]
[null,{"$f":"B62+1","v":2023},0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2023,1,0,0,0,0,1]
[null,2024,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2024,1,0,0,0,0,1]
[null,2025,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2025,1,0,0,0,0,1]
[null,2026,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2026,1,0,0,0,0,1]
[null,2027,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2027,1,0,0,0,0,1]
[null,2028,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2028,1,0,0,0,0,1]
[null,{"$f":"B68+1","v":2029},0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,{"$f":"J68+1","v":2029},1,0,0,0,0,1]
[null,2030,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2030,1,0,0,0,0,1]
[null,2031,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2031,1,0,0,0,0,1]
[null,2032,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2032,1,0,0,0,0,1]
[null,2033,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2033,1,0,0,0,0,1]
[null,2034,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2034,1,0,0,0,0,1]
[null,2035,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2035,1,0,0,0,0,1]
[null,2036,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2036,1,0,0,0,0,1]
[null,2037,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2037,1,0,0,0,0,1]
[null,2038,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2038,1,0,0,0,0,1]
[null,2039,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2039,1,0,0,0,0,1]
[null,2040,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2040,1,0,0,0,0,1]
[null,2041,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2041,1,0,0,0,0,1]
[null,2042,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2042,1,0,0,0,0,1]
[null,2043,0.46200000000000002,0.34599999999999997,0.192,0,0,{"$f":"SUM(C83:G83)","v":1},null,2043,1,0,0,0,0,{"$f":"SUM(K83:O83)","v":1}]
[]
[null,"Standards Case Efficiency Trend",null,null,null,null,null,null,null,"Standards Case Efficiency Trend"]
[null,"PC1",null,null,null,null,null,null,null,"PC2"]
[null,"Design #",0,1,2,3,4,"Total",null,"Design #",0,1,2,3,4,"Total"]
[]
[null,2007,{"$f":"C47","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C89:G89)","v":1},null,2007,{"$f":"K47","v":1},0,0,0,0,{"$f":"SUM(K89:O89)","v":1}]
[null,{"$f":"B89+1","v":2008},0.46200000000000002,0.34599999999999997,0.192,0,0,{"$f":"SUM(C90:G90)","v":1},null,{"$f":"J89+1","v":2008},1,0,0,0,0,{"$f":"SUM(K90:O90)","v":1}]
[null,{"$f":"B90+1","v":2009},0.46200000000000002,0.34599999999999997,0.192,0,0,{"$f":"SUM(C91:G91)","v":1},null,{"$f":"J90+1","v":2009},1,0,0,0,0,{"$f":"SUM(K91:O91)","v":1}]
[null,2010,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2010,1,0,0,0,0,1]
[null,2011,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,2011,1,0,0,0,0,1]
[null,2012,{"$f":"C52","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2012,{"$f":"K52","v":1},0,0,0,0,1]
[null,2013,{"$f":"C53","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2013,{"$f":"K53","v":1},0,0,0,0,1]
[null,2014,{"$f":"IF(C$87=iStd_MWO, SUM($C95:C95), IF(C$87>iStd_MWO, C95, 0))","v":0},{"$f":"IF(D$87=iStd_MWO, SUM($C95:D95), IF(D$87>iStd_MWO, D95, 0))","v":0},{"$f":"IF(E$87=iStd_MWO, SUM($C95:E95), IF(E$87>iStd_MWO, E95, 0))","v":0},{"$f":"IF(F$87=iStd_MWO, SUM($C95:F95), IF(F$87>iStd_MWO, F95, 0))","v":1},{"$f":"IF(G$87=iStd_MWO, SUM($C95:G95), IF(G$87>iStd_MWO, G95, 0))","v":0},1,null,2014,{"$f":"IF(K$87=iStd_Combo, SUM($K95:K95), IF(K$87>iStd_Combo, K95, 0))","v":0},{"$f":"IF(L$87=iStd_Combo, SUM($K95:L95), IF(L$87>iStd_Combo, L95, 0))","v":0},{"$f":"IF(M$87=iStd_Combo, SUM($K95:M95), IF(M$87>iStd_Combo, M95, 0))","v":0},{"$f":"IF(N$87=iStd_Combo, SUM($K95:N95), IF(N$87>iStd_Combo, N95, 0))","v":1},{"$f":"IF(O$87=iStd_Combo, SUM($K95:O95), IF(O$87>iStd_Combo, O95, 0))","v":0},1]
[null,2015,{"$f":"C96","v":0},{"$f":"D96","v":0},{"$f":"E96","v":0},{"$f":"F96","v":1},{"$f":"G96","v":0},1,null,2015,{"$f":"K96","v":0},{"$f":"L96","v":0},{"$f":"M96","v":0},{"$f":"N96","v":1},{"$f":"O96","v":0},1]
[null,2016,0,0,0,1,0,1,null,2016,0,0,0,1,0,1]
[null,2017,0,0,0,1,0,1,null,2017,0,0,0,1,0,1]
[null,2018,0,0,0,1,0,1,null,2018,0,0,0,1,0,1]
[null,2019,0,0,0,1,0,1,null,2019,0,0,0,1,0,1]
[null,2020,0,0,0,1,0,1,null,2020,0,0,0,1,0,1]
[null,2021,0,0,0,1,0,1,null,2021,0,0,0,1,0,1]
[null,2022,0,0,0,1,0,1,null,2022,0,0,0,1,0,1]
[null,{"$f":"B104+1","v":2023},0,0,0,1,0,1,null,2023,0,0,0,1,0,1]
[null,2024,0,0,0,1,0,1,null,2024,0,0,0,1,0,1]
[null,2025,0,0,0,1,0,1,null,2025,0,0,0,1,0,1]
[null,2026,0,0,0,1,0,1,null,2026,0,0,0,1,0,1]
[null,2027,0,0,0,1,0,1,null,2027,0,0,0,1,0,1]
[null,2028,0,0,0,1,0,1,null,2028,0,0,0,1,0,1]
[null,2029,0,0,0,1,0,1,null,2029,0,0,0,1,0,1]
[null,2030,0,0,0,1,0,1,null,2030,0,0,0,1,0,1]
[null,{"$f":"B112+1","v":2031},{"$f":"C112","v":0},{"$f":"D112","v":0},{"$f":"E112","v":0},{"$f":"F112","v":1},{"$f":"G112","v":0},1,null,{"$f":"J112+1","v":2031},{"$f":"K112","v":0},{"$f":"L112","v":0},{"$f":"M112","v":0},{"$f":"N112","v":1},{"$f":"O112","v":0},1]
[null,2032,0,0,0,1,0,1,null,2032,0,0,0,1,0,1]
[null,2033,0,0,0,1,0,1,null,2033,0,0,0,1,0,1]
[null,2034,0,0,0,1,0,1,null,2034,0,0,0,1,0,1]
[null,2035,0,0,0,1,0,1,null,2035,0,0,0,1,0,1]
[null,2036,0,0,0,1,0,1,null,2036,0,0,0,1,0,1]
[null,2037,0,0,0,1,0,1,null,2037,0,0,0,1,0,1]
[null,2038,0,0,0,1,0,1,null,2038,0,0,0,1,0,1]
[null,2039,0,0,0,1,0,1,null,2039,0,0,0,1,0,1]
[null,2040,0,0,0,1,0,1,null,2040,0,0,0,1,0,1]
[null,2041,0,0,0,1,0,1,null,2041,0,0,0,1,0,1]
[null,2042,0,0,0,1,0,1,null,2042,0,0,0,1,0,1]
[null,2043,0,0,0,1,0,{"$f":"SUM(C125:G125)","v":1},null,2043,0,0,0,1,0,{"$f":"SUM(K125:O125)","v":1}]
[]
[null,"Base Case Weighted Average UEC and Price - PC1",null,null,null,null,null,null,null,null,null,null,"Standards Case Weighted Average UEC and Price - PC1"]
[null,null,"Standby",null,null,null,null,"Price Trend","Hhld",null,"TC/Income",null,null,"Standby",null,null,null,null,"Price Trend","Hhld",null,"TC/Income",null,"RP Elast"]
[null,null,"Power",null,"UEC",null,"Price",null,"Income",null,null,null,null,"Power",null,"UEC",null,"Price",null,"Income",null,null,null,"Drop"]
[null,null,"kWh/yr",null,"kWh/yr",null,"$",null,"$",null,null,null,null,"kWh/yr",null,"kWh/yr",null,"$",null,"$"]
[null,2007,{"$f":"MMULT(C47:G47,Eff_MWO)","v":2.8280000000000003},2007,{"$f":"MMULT(C47:G47,UEC_MWO)","v":24.568374960143533},2007,null,null,52161.721209402815,2007,{"$f":"(G131+(E131*(3413*10^(-6))*VLOOKUP(J131,ElecPrice,iSc+1))*DF/100)/I131","v":1.3548654222299708E-6},null,2007,{"$f":"MMULT(C89:G89,Eff_MWO)","v":2.8280000000000003},2007,{"$f":"MMULT(C89:G89,UEC_MWO)","v":24.568374960143533},2007,null,null,52161.721209402815,2007,{"$f":"(R131+(P131*(3413*10^(-6))*VLOOKUP(U131,ElecPrice,iSc+1))*DF/100)/T131","v":1.3548654222299708E-6},2007]
[null,{"$f":"B131+1","v":2008},2.8280000000000003,{"$f":"D131+1","v":2008},24.568374960143533,{"$f":"F131+1","v":2008},null,null,52508.471329704342,{"$f":"J131+1","v":2008},1.4083791559976003E-6,null,{"$f":"M131+1","v":2008},2.8280000000000003,{"$f":"O131+1","v":2008},24.568374960143533,{"$f":"Q131+1","v":2008},null,null,52508.471329704342,{"$f":"U131+1","v":2008},1.4083791559976003E-6,{"$f":"W131+1","v":2008}]
[null,2009,2.8280000000000003,2009,24.568374960143533,2009,null,null,53473.527799615498,{"$f":"J132+1","v":2009},1.3431738739992762E-6,null,2009,2.8280000000000003,2009,24.568374960143533,2009,null,null,53473.527799615498,{"$f":"U132+1","v":2009},1.3431738739992762E-6,{"$f":"W132+1","v":2009}]
[null,2010,2.8280000000000003,2010,24.568374960143533,2010,{"$f":"MMULT(C50:G50,Price_MWO)*H134","v":240.48808178894947},{"$f":"VLOOKUP(B134,table_learning, learning+1)","v":1.0756487118039355},53214.490499858628,2010,4.5205133298403142E-3,null,2010,2.8280000000000003,2010,24.568374960143533,2010,{"$f":"MMULT(C92:G92,Price_MWO)*S134","v":240.48808178894947},{"$f":"H134","v":1.0756487118039355},53214.490499858628,2010,4.5205133298403142E-3,2010]
[null,2011,2.8280000000000003,2011,24.568374960143533,2011,236.02459684022045,1.0556845547465805,54115.520219368147,2011,4.3627228405142054E-3,null,2011,2.8280000000000003,2011,24.568374960143533,2011,236.02459684022045,{"$f":"H135","v":1.0556845547465805},54115.520219368147,2011,4.3627228405142054E-3,2011]
[null,2012,2.8280000000000003,2012,24.568374960143533,2012,231.67983000730163,1.036251396927895,55231.464945904976,2012,4.1959574606678478E-3,null,2012,2.8280000000000003,2012,24.568374960143533,2012,231.67983000730163,1.036251396927895,55231.464945904976,2012,4.1959574606678478E-3,2012]
[null,2013,2.8280000000000003,2013,24.568374960143533,2013,227.52229412153474,1.0176556807221813,56210.499361440983,2013,4.0489268201350974E-3,null,2013,2.8280000000000003,2013,24.568374960143533,2013,227.52229412153474,1.0176556807221813,56210.499361440983,2013,4.0489268201350974E-3,2013]
[null,2014,2.8280000000000003,2014,24.568374960143533,2014,223.57492660000003,1,57449.806631781088,2014,3.8928741501761243E-3,null,2014,1,2014,8.687544186755142,2014,225.19890000000001,1,57449.806631781088,2014,3.9203549091776776E-3,2014,1]
[null,2015,2.8280000000000003,2015,24.568374960143533,2015,219.84538366812419,0.98331859932331145,58495.449903634348,2015,3.7595264220853359E-3,null,2015,1,2015,8.687544186755142,2015,221.4422669171505,0.98331859932331145,58495.449903634348,2015,3.786054318628022E-3,2015,0.77500000000000002]
[null,2016,2.8280000000000003,2016,24.568374960143533,2016,216.359208314265,0.9677257266927578,59384.664259897378,2016,3.6445351947975548E-3,null,2016,1,2016,8.687544186755142,2016,217.9307691529097,0.9677257266927578,59384.664259897378,2016,3.6702341775766961E-3,2016,0.625]
[null,2017,2.8280000000000003,2017,24.568374960143533,2017,213.10678966455396,0.95317839484668732,60225.101925258423,2017,3.5396773504473584E-3,null,2017,1,2017,8.687544186755142,2017,214.65472602323965,0.95317839484668732,60225.101925258423,2017,3.5646216906973986E-3,2017,0.54166666666666674]
[null,2018,2.8280000000000003,2018,24.568374960143533,2018,210.00591286158129,0.93930887535213115,61301.264777485376,2018,3.4269521661401919E-3,null,2018,1,2018,8.687544186755142,2018,211.53132548953707,0.93930887535213115,61301.264777485376,2018,3.451091704179109E-3,2018,0.45833333333333337]
[null,2019,2.8280000000000003,2019,24.568374960143533,2019,206.96913100374559,0.92572603802767195,62542.854843990848,2019,3.3103621522826247E-3,null,2019,1,2019,8.687544186755142,2019,208.47248546518989,0.92572603802767195,62542.854843990848,2019,3.3336720683520729E-3,2019,0.4366666666666667]
[null,2020,2.8280000000000003,2020,24.568374960143533,2020,203.94707382342207,0.91220906085012687,63657.053143001307,2020,3.204952151565332E-3,null,2020,1,2020,8.687544186755142,2020,205.42847707348164,0.91220906085012687,63657.053143001307,2020,3.2275055083640504E-3,2020,0.41499999999999998]
[null,2021,2.8280000000000003,2021,24.568374960143533,2021,200.95382880890148,0.8988209539633657,64712.334154748336,2021,3.1064391652419589E-3,null,2021,1,2021,8.687544186755142,2021,202.41349012950062,0.8988209539633657,64712.334154748336,2021,3.1282851157730697E-3,2021,0.39333333333333337]
[null,{"$f":"B145+1","v":2022},2.8280000000000003,{"$f":"D145+1","v":2022},24.568374960143533,{"$f":"F145+1","v":2022},198.01724464003956,0.88568627820379009,65832.810299601624,2022,3.008963302206148E-3,null,{"$f":"M145+1","v":2022},1,{"$f":"O145+1","v":2022},8.687544186755142,{"$f":"Q145+1","v":2022},199.45557559658752,0.88568627820379009,65832.810299601624,2022,3.0301118044372523E-3,2022,0.3716666666666667]
[null,2023,2.8280000000000003,2023,24.568374960143533,2023,195.18057933286161,0.87299851687779373,67037.859435197446,2023,2.912564732900727E-3,null,2023,1,2023,8.687544186755142,2023,196.5983057025106,0.87299851687779373,67037.859435197446,2023,2.9330232107231975E-3,2023,0.35]
[null,2024,2.8280000000000003,{"$f":"D147+1","v":2024},24.568374960143533,2024,192.46784320672128,0.8608650627047606,68266.686965984511,2024,2.8204027923453084E-3,null,2024,1,2024,8.687544186755142,2024,193.86586516954313,0.8608650627047606,68266.686965984511,2024,2.8402026142199852E-3,2024,0.34833333333333333]
[null,2025,2.8280000000000003,2025,24.568374960143533,2025,189.8818091238287,0.84929831806921718,69512.963129392214,2025,2.7326336833283348E-3,null,2025,1,2025,8.687544186755142,2025,191.26104700103784,0.84929831806921718,69512.963129392214,2025,2.7518088167778855E-3,2025,0.34666666666666668]
[null,2026,2.8280000000000003,2026,24.568374960143533,2026,187.42442428446921,0.83830699235693806,70761.971322414684,2026,2.6496772712129319E-3,null,2026,1,2026,8.687544186755142,2026,188.78581254109088,0.83830699235693806,70761.971322414684,2026,2.6682588902675361E-3,2026,0.34499999999999997]
[null,{"$f":"B150+1","v":2027},2.8280000000000003,{"$f":"D150+1","v":2027},24.568374960143533,{"$f":"F150+1","v":2027},185.08344705856265,0.82783633152968517,71915.028182839364,{"$f":"J150+1","v":2027},2.5746467895198031E-3,null,{"$f":"M150+1","v":2027},1,{"$f":"O150+1","v":2027},8.687544186755142,{"$f":"Q150+1","v":2027},186.42783124052042,0.82783633152968517,71915.028182839364,{"$f":"U150+1","v":2027},2.5926905569044695E-3,{"$f":"W150+1","v":2027},0.34333333333333332]
[null,2028,2.8280000000000003,2028,24.568374960143533,2028,182.83188567032005,0.81776560748883198,73051.546145960005,2028,2.5037744166069146E-3,null,2028,1,2028,8.687544186755142,2028,184.15991526431674,0.81776560748883198,73051.546145960005,2028,2.5213104246438341E-3,2028,0.34166666666666673]
[null,2029,{"$f":"MMULT(C69:G69,Eff_MWO)","v":2.8280000000000003},2029,{"$f":"MMULT(C69:G69,UEC_MWO)","v":24.568374960143533},2029,180.63600413347959,0.80794392681008076,74118.636687458391,2029,2.4381128932412341E-3,null,2029,1,2029,8.687544186755142,2029,181.94808357931069,0.80794392681008076,74118.636687458391,2029,2.4551734493741479E-3,2029,0.34]
[null,2030,2.8280000000000003,2030,24.568374960143533,2030,178.46998252505898,0.79825580282694797,75134.65337647406,2030,2.3763242191618783E-3,null,2030,1,2030,8.687544186755142,2030,179.76632871524558,0.79825580282694797,75134.65337647406,2030,2.3929385252687498E-3,2030,0.33833333333333337]
[null,2031,2.8280000000000003,2031,24.568374960143533,2031,176.33887319535435,0.78872383355779363,76390.554575145085,2031,2.3093688848244954E-3,null,2031,{"$f":"MMULT(C113:G113,Eff_MWO)","v":1},2031,{"$f":"MMULT(C113:G113,UEC_MWO)","v":8.687544186755142},2031,177.61973972099821,0.78872383355779363,76390.554575145085,2031,2.3255007819877084E-3,2031,0.33666666666666673]
[null,2032,2.8280000000000003,2032,24.568374960143533,2032,174.25134739769575,0.77938680355445433,77668.500880290623,2032,2.2445021058553009E-3,null,2032,1,2032,8.687544186755142,2032,175.51705083497922,0.77938680355445433,77668.500880290623,2032,2.2601677688396612E-3,2032,0.33500000000000002]
[null,2033,2.8280000000000003,2033,24.568374960143533,2033,172.21313801085654,0.77027035468500749,78963.27919838141,2033,2.1818905228080999E-3,null,2033,1,2033,8.687544186755142,2033,173.46403657767354,0.77027035468500749,78963.27919838141,2033,2.1971091521437165E-3,2033,0.33333333333333337]
[null,2034,{"$f":"MMULT(C74:G74,Eff_MWO)","v":2.8280000000000003},2034,{"$f":"MMULT(C74:G74,UEC_MWO)","v":24.568374960143533},2034,170.23364749040158,0.76141654200324604,80266.750078036799,2034,2.1218034725072415E-3,null,2034,{"$f":"MMULT(C116:G116,Eff_MWO)","v":1},2034,{"$f":"MMULT(C116:G116,UEC_MWO)","v":8.687544186755142},2034,171.47016770093481,0.76141654200324604,80266.750078036799,2034,2.1365915704224859E-3,2034,0.33333333333333337]
[null,2035,2.8280000000000003,2035,24.568374960143533,2035,168.32049605544336,0.75285944902304325,81577.119156298446,2035,2.064274880317611E-3,null,2035,1,2035,8.687544186755142,2035,169.54311977459543,0.75285944902304325,81577.119156298446,2035,2.0786512843068337E-3,2035,0.33333333333333337]
[null,2036,2.8280000000000003,2036,24.568374960143533,2036,166.47099073604264,0.7445870306999024,82893.145657516347,2036,2.0091955189078582E-3,null,2036,1,2036,8.687544186755142,2036,167.68018026788425,0.7445870306999024,82893.145657516347,2036,2.0231781500564209E-3,2036,0.33333333333333337]
[null,2037,2.8280000000000003,2037,24.568374960143533,2037,164.6789004136732,0.73657141665219805,84215.201178479067,2037,1.9563795012605707E-3,null,2037,1,2037,8.687544186755142,2037,165.87507280151669,0.73657141665219805,84215.201178479067,2037,1.9699846261365733E-3,2037,0.33333333333333337]
[null,2038,2.8280000000000003,2038,24.568374960143533,2038,162.93422769500788,0.72876789080429849,85555.429135367274,2038,1.9053457107565009E-3,null,2038,1,2038,8.687544186755142,2038,164.11772736444814,0.72876789080429849,85555.429135367274,2038,1.9185861929739245E-3,2038,0.33333333333333337]
[null,2039,2.8280000000000003,2039,24.568374960143533,2039,161.22720448318429,0.72113276267171667,86917.93307697773,2039,1.8558437019325648E-3,null,2039,1,2039,8.687544186755142,2039,162.39830490763165,0.72113276267171667,86917.93307697773,2039,1.8687306138480727E-3,2039,0.33333333333333337]
[null,2040,2.8280000000000003,2040,24.568374960143533,2040,159.55156135599933,0.71363799054915722,88313.599657814208,2040,1.8075461847784212E-3,null,2040,1,2040,8.687544186755142,2040,160.7104904698806,0.71363799054915722,88313.599657814208,2040,1.8200882916823004E-3,2040,0.33333333333333337]
[null,2041,2.8280000000000003,2041,24.568374960143533,2041,157.90609134403351,0.70627817593582287,89752.450917993992,2041,1.7602404801604324E-3,null,2041,1,2041,8.687544186755142,2041,159.0530683147538,0.70627817593582287,89752.450917993992,2041,1.7724450598877602E-3,2041,0.33333333333333337]
[null,2042,2.8280000000000003,2042,24.568374960143533,2042,156.29359322624515,0.6990658371359838,89752.450917993992,2042,1.7422795411418319E-3,null,2042,1,2042,8.687544186755142,2042,157.42885755060271,0.6990658371359838,89752.450917993992,2042,1.754350309805306E-3,2042,0.33333333333333337]
[null,2043,2.8280000000000003,2043,24.568374960143533,2043,154.71841427372075,0.69202041850841756,89752.450917993992,2043,1.7247344327132564E-3,null,2043,1,2043,8.687544186755142,2043,155.84223702563528,0.69202041850841756,89752.450917993992,2043,1.7366743914720682E-3,2043,0.33333333333333337]
[]
[null,"Base Case Weighted Average UEC and Price - PC2",null,null,null,null,null,null,null,null,null,null,"Standards Case Weighted Average UEC and Price - PC2"]
[null,null,"Standby",null,null,null,null,"Price Trend","Hhld",null,"TC/Income",null,null,"Standby",null,null,null,null,"Price Trend","Hhld",null,"TC/Income",null,"RP Elast"]
[null,null,"Power",null,"UEC",null,"Price",null,"Income",null,null,null,null,"Power",null,"UEC",null,"Price",null,"Income",null,null,null,"Drop"]
[null,null,"kWh/yr",null,"kWh/yr",null,"$",null,"$",null,null,null,null,"kWh/yr",null,"kWh/yr",null,"$",null,"$"]
[null,2007,{"$f":"MMULT(K47:O47,Eff_Combo)","v":4.5},2007,{"$f":"MMULT(K47:O47,UEC_Combo)","v":39.093948840398276},2007,null,null,52161.721209402815,2007,{"$f":"(G173+(E173*(3413*10^(-6))*VLOOKUP(J173,ElecPrice,iSc+1))*DF/100)/I173","v":2.1559032531947992E-6},null,2007,{"$f":"MMULT(K89:O89,Eff_Combo)","v":4.5},2007,{"$f":"MMULT(K89:O89,UEC_Combo)","v":39.093948840398276},2007,null,null,52161.721209402815,2007,{"$f":"(R173+(P173*(3413*10^(-6))*VLOOKUP(U173,ElecPrice,iSc+1))*DF/100)/T173","v":2.1559032531947992E-6},2007]
[null,{"$f":"B173+1","v":2008},4.5,{"$f":"D173+1","v":2008},39.093948840398276,{"$f":"F173+1","v":2008},null,null,52508.471329704342,{"$f":"J173+1","v":2008},2.2410559412974638E-6,null,{"$f":"M173+1","v":2008},4.5,{"$f":"O173+1","v":2008},39.093948840398276,{"$f":"Q173+1","v":2008},null,null,52508.471329704342,{"$f":"U173+1","v":2008},2.2410559412974638E-6,{"$f":"W173+1","v":2008}]
[null,2009,4.5,2009,39.093948840398276,2009,null,null,53473.527799615498,{"$f":"J174+1","v":2009},2.1372993044543022E-6,null,2009,4.5,2009,39.093948840398276,2009,null,null,53473.527799615498,{"$f":"U174+1","v":2009},2.1372993044543022E-6,{"$f":"W174+1","v":2009}]
[null,2010,4.5,2010,39.093948840398276,2010,{"$f":"MMULT(K50:O50,Price_Combo)*H176","v":518.64177460001224},{"$f":"VLOOKUP(B176,table_learning, learning+1)","v":1.0756487118039355},53214.490499858628,2010,9.7483061090482548E-3,null,2010,4.5,2010,39.093948840398276,2010,{"$f":"MMULT(K92:O92,Price_Combo)*S176","v":518.64177460001224},{"$f":"H176","v":1.0756487118039355},53214.490499858628,2010,9.7483061090482548E-3,2010]
[null,2011,4.5,2011,39.093948840398276,2011,509.01572686621711,{"$f":"VLOOKUP(B177,table_learning, learning+1)","v":1.0556845547465805},54115.520219368147,2011,9.4080480634323171E-3,null,2011,4.5,2011,39.093948840398276,2011,509.01572686621711,{"$f":"H177","v":1.0556845547465805},54115.520219368147,2011,9.4080480634323171E-3,2011]
[null,2012,4.5,2012,39.093948840398276,2012,499.64570917683386,1.036251396927895,55231.464945904976,2012,9.0483853722233172E-3,null,2012,4.5,2012,39.093948840398276,2012,499.64570917683386,1.036251396927895,55231.464945904976,2012,9.0483853722233172E-3,2012]
[null,2013,4.5,2013,39.093948840398276,2013,490.67947777893158,1.0176556807221813,56210.499361440983,2013,8.731299619074628E-3,null,2013,4.5,2013,39.093948840398276,2013,490.67947777893158,1.0176556807221813,56210.499361440983,2013,8.731299619074628E-3,2013]
[null,2014,4.5,2014,39.093948840398276,2014,482.16649999999998,1,57449.806631781088,2014,8.3947678825459417E-3,null,2014,2.2000000000000002,2014,19.112597210861392,2014,496.0505,1,57449.806631781088,2014,8.6354495915399801E-3,2014,1]
[null,2015,4.5,2015,39.093948840398276,2015,474.12328742062346,0.98331859932331145,58495.449903634348,2015,8.1072009079261667E-3,null,2015,2.2000000000000002,2015,19.112597210861392,2015,487.77568285362833,0.98331859932331145,58495.449903634348,2015,8.3396227918682061E-3,2015,0.77500000000000002]
[null,2016,4.5,2016,39.093948840398276,2016,466.6049265994036,0.9677257266927578,59384.664259897378,2016,7.859213838885876E-3,null,2016,2.2000000000000002,2016,19.112597210861392,2016,480.04083058880587,0.9677257266927578,59384.664259897378,2016,8.0845032651959987E-3,2016,0.625]
[null,2017,4.5,2017,39.093948840398276,2017,459.59069051884524,0.95317839484668732,60225.101925258423,2017,7.633081217485454E-3,null,2017,2.2000000000000002,2017,19.112597210861392,2017,472.82461935289666,0.95317839484668732,60225.101925258423,2017,7.8518683606804626E-3,2017,0.54166666666666674]
[null,2018,4.5,2018,39.093948840398276,2018,452.90327284747332,0.93930887535213115,61301.264777485376,2018,7.389987764047568E-3,null,2018,2.2000000000000002,2018,19.112597210861392,2018,465.94463727286234,0.93930887535213115,61301.264777485376,2018,7.6017934183214312E-3,2018,0.45833333333333337]
[null,2019,4.5,2019,39.093948840398276,2019,446.35408371466946,0.92572603802767195,62542.854843990848,2019,7.1385621497906194E-3,null,2019,2.2000000000000002,2019,19.112597210861392,2019,459.20686402664569,0.92572603802767195,62542.854843990848,2019,7.3431506658806931E-3,2019,0.4366666666666667]
[null,2020,4.5,2020,39.093948840398276,2020,439.83665013839271,0.91220906085012687,63657.053143001307,2020,6.9112405472662704E-3,null,2020,2.2000000000000002,2020,19.112597210861392,2020,452.50176073923586,0.91220906085012687,63657.053143001307,2020,7.1092952955976348E-3,2020,0.41499999999999998]
[null,2021,4.5,2021,39.093948840398276,2021,433.38135349917718,0.8988209539633657,64712.334154748336,2021,6.6987923774213349E-3,null,2021,2.2000000000000002,2021,19.112597210861392,2021,445.86058362400456,0.8988209539633657,64712.334154748336,2021,6.8907403974624677E-3,2021,0.39333333333333337]
[null,2022,4.5,2022,39.093948840398276,2022,427.04825285954774,0.88568627820379009,65832.810299601624,2022,6.4885829872273299E-3,null,2022,2.2000000000000002,2022,19.112597210861392,2022,439.3451211461292,0.88568627820379009,65832.810299601624,2022,6.6744919314817436E-3,2022,0.3716666666666667]
[null,2023,4.5,2023,39.093948840398276,2023,420.93063938815669,0.87299851687779373,67037.859435197446,2023,6.2806965648524856E-3,null,2023,2.2000000000000002,2023,19.112597210861392,2023,433.05135079648801,0.87299851687779373,67037.859435197446,2023,6.4606327959356048E-3,2023,0.35]
[null,2024,4.5,{"$f":"D189+1","v":2024},39.093948840398276,2024,415.08029425663494,0.8608650627047606,68266.686965984511,2024,6.0819474619112695E-3,null,2024,2.2000000000000002,2024,19.112597210861392,2024,427.03254478722783,0.8608650627047606,68266.686965984511,2024,6.2561748712644917E-3,2024,0.34833333333333333]
[null,2025,4.5,2025,39.093948840398276,2025,409.50319747932122,0.84929831806921718,69512.963129392214,2025,5.8926738154056807E-3,null,2025,2.2000000000000002,2025,19.112597210861392,2025,421.2948553273942,0.84929831806921718,69512.963129392214,2025,6.0614679559034598E-3,2025,0.34666666666666668]
[null,2026,4.5,2026,39.093948840398276,2026,404.20354843027155,0.83830699235693806,70761.971322414684,2026,5.7137760618010437E-3,null,2026,2.2000000000000002,2026,19.112597210861392,2026,415.84260271215533,0.83830699235693806,70761.971322414684,2026,5.8774307345020411E-3,2026,0.34499999999999997]
[null,{"$f":"B192+1","v":2027},4.5,{"$f":"D192+1","v":2027},39.093948840398276,{"$f":"F192+1","v":2027},399.15494654650792,0.82783633152968517,71915.028182839364,{"$f":"J192+1","v":2027},5.5519698895242905E-3,null,{"$f":"M192+1","v":2027},2.2000000000000002,{"$f":"O192+1","v":2027},19.112597210861392,{"$f":"Q192+1","v":2027},410.64862617346608,0.82783633152968517,71915.028182839364,{"$f":"U192+1","v":2027},5.710974738580319E-3,{"$f":"W192+1","v":2027},0.34333333333333332]
[null,2028,4.5,2028,39.093948840398276,2028,394.29918078326392,0.81776560748883198,73051.546145960005,2028,5.3991310883344905E-3,null,2028,2.2000000000000002,2028,19.112597210861392,2028,405.65303847763886,0.81776560748883198,73051.546145960005,2028,5.5537441838762374E-3,2028,0.34166666666666673]
[null,2029,4.5,2029,39.093948840398276,2029,389.56349538627279,0.80794392681008076,74118.636687458391,2029,5.2575253234544003E-3,null,2029,2.2000000000000002,2029,19.112597210861392,2029,400.78098886610394,0.80794392681008076,74118.636687458391,2029,5.4080628366027471E-3,2029,0.34]
[null,2030,4.5,2030,39.093948840398276,2030,384.89220655375959,0.79825580282694797,75134.65337647406,2030,5.1242727549264382E-3,null,2030,2.2000000000000002,2030,19.112597210861392,2030,395.97519012020894,0.79825580282694797,75134.65337647406,2030,5.2709766236132801E-3,2030,0.33833333333333337]
[null,2031,4.5,2031,39.093948840398276,2031,380.29621029314387,0.78872383355779363,76390.554575145085,2031,4.9798788406336825E-3,null,2031,2.2000000000000002,2031,19.112597210861392,2031,391.2468519982603,0.78872383355779363,76390.554575145085,2031,5.1224300500303721E-3,2031,0.33666666666666673]
[null,2032,4.5,2032,39.093948840398276,2032,375.79420721603879,0.77938680355445433,77668.500880290623,2032,4.8399900184091273E-3,null,2032,2.2000000000000002,2032,19.112597210861392,2032,386.61521359658883,0.77938680355445433,77668.500880290623,2032,4.9785196126266307E-3,2032,0.33500000000000002]
[null,2033,4.5,2033,39.093948840398276,2033,371.39856097222867,0.77027035468500749,78963.27919838141,2033,4.7049672390696287E-3,null,2033,2.2000000000000002,2033,19.112597210861392,2033,382.09299457667532,0.77027035468500749,78963.27919838141,2033,4.83961904175482E-3,2033,0.33333333333333337]
[null,2034,4.5,2034,39.093948840398276,2034,367.12954909980812,0.76141654200324604,80266.750078036799,2034,4.5753873340740846E-3,null,2034,2.2000000000000002,2034,19.112597210861392,2034,377.7010563689812,0.76141654200324604,80266.750078036799,2034,4.7063156610169313E-3,2034,0.33333333333333337]
[null,2035,4.5,2035,39.093948840398276,2035,363.00360552736919,0.75285944902304325,81577.119156298446,2035,4.4513252743733902E-3,null,2035,2.2000000000000002,2035,19.112597210861392,2035,373.4563061176051,0.75285944902304325,81577.119156298446,2035,4.578689345566299E-3,2035,0.33333333333333337]
[null,2036,4.5,2036,39.093948840398276,2036,359.01492253796448,0.7445870306999024,82893.145657516347,2036,4.3325453915466347E-3,null,2036,2.2000000000000002,2036,19.112597210861392,2036,369.35276887220192,0.7445870306999024,82893.145657516347,2036,4.4564974792167143E-3,2036,0.33333333333333337]
[null,2037,4.5,2037,39.093948840398276,2037,355.15006196723203,0.73657141665219805,84215.201178479067,2037,4.2186465344442687E-3,null,2037,2.2000000000000002,2037,19.112597210861392,2037,365.37661951603116,0.73657141665219805,84215.201178479067,2037,4.3393269597152735E-3,2037,0.33333333333333337]
[null,2038,4.5,2038,39.093948840398276,2038,351.3874632214908,0.72876789080429849,85555.429135367274,2038,4.1085911959385015E-3,null,2038,2.2000000000000002,2038,19.112597210861392,2038,361.50567661741769,0.72876789080429849,85555.429135367274,2038,4.2261105254269606E-3,2038,0.33333333333333337]
[null,2039,4.5,2039,39.093948840398276,2039,347.70606021275228,0.72113276267171667,86917.93307697773,2039,4.0018392840797954E-3,null,2039,2.2000000000000002,2039,19.112597210861392,2039,357.71826748968641,0.72113276267171667,86917.93307697773,2039,4.1162925690995866E-3,2039,0.33333333333333337]
[null,2040,4.5,2040,39.093948840398276,2040,344.09233217012019,0.71363799054915722,88313.599657814208,2040,3.89768501895705E-3,null,2040,2.2000000000000002,2040,19.112597210861392,2040,354.00048203090472,0.71363799054915722,88313.599657814208,2040,4.0091470802090844E-3,2040,0.33333333333333337]
[null,2041,4.5,2041,39.093948840398276,2041,340.54367611735995,0.70627817593582287,89752.450917993992,2041,3.7956697817991916E-3,null,2041,2.2000000000000002,2041,19.112597210861392,2041,350.34964231205288,0.70627817593582287,89752.450917993992,2041,3.9042023094509166E-3,2041,0.33333333333333337]
[null,2042,4.5,2042,39.093948840398276,2042,337.0661279614273,0.6990658371359838,89752.450917993992,2042,3.7569319374215564E-3,null,2042,2.2000000000000002,2042,19.112597210861392,2042,346.77195804422331,0.6990658371359838,89752.450917993992,2042,3.8643446061666547E-3,2042,0.33333333333333337]
[null,2043,4.5,2043,39.093948840398276,2043,333.66906312073888,0.69202041850841756,89752.450917993992,2043,3.7190908655572014E-3,null,2043,2.2000000000000002,2043,19.112597210861392,2043,343.27707461130979,0.69202041850841756,89752.450917993992,2043,3.8254094726294799E-3,2043,0.33333333333333337]

{"sheet":"Historical Shipment","index":6,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"RIGHT(CELL(\"filename\",A1), LEN(CELL(\"filename\",A1)) - FIND(\"]\",CELL(\"filename\",A1)))","v":"Historical Shipment"}]
[]
[null,"Historical Shipment for PC1"]
[null,null,"millions"]
[null,1972,0.29662186355244852]
[null,{"$f":"B5+1","v":1973},0.42037174930203697]
[null,1974,0.67353945449966823]
[null,1975,0.99377770846234348]
[null,1976,1.6522026730994666]
[null,1977,2.0376221645943677,null,"Assumptions:"]
[null,1978,2.3625836966390885,null,"Total Microwave Oven Market Share for New homes in 2005",0.90300000000000002]
[null,1979,2.6516483152602643,null,"% of Early Replacement",0]
[null,1980,3.4083174640039311,null,"Growth in New Housing saturation",0]
[null,1981,4.177267135760915,null,"PC2 Shipments",0.01]
[null,1982,3.8456930144013315]
[null,1983,5.6046417721550235]
[null,1984,8.6265950890476439]
[null,1985,10.280687073379928]
[null,1986,11.75529449059449]
[null,{"$f":"B19+1","v":1987},11.912107322918395]
[null,1988,10.378931257486473]
[null,1989,9.7780000000000005]
[null,1990,7.6929999999999996]
[null,1991,6.6230000000000002]
[null,1992,7.19]
[null,1993,7.24]
[null,1994,8.5739999999999998]
[null,1995,8.1620000000000008]
[null,1996,8.7710000000000008]
[null,1997,9.1419999999999995]
[null,1998,10.365]
[null,1999,11.422000000000001]
[null,2000,12.644]
[null,2001,13.446]
[null,2002,13.311]
[null,2003,14.273999999999999]
[null,2004,15.526]
[null,2005,13.86]
[null,{"$f":"B38+1","v":2006},13.686999999999999]
[null,{"$f":"B39+1","v":2007},11.851000000000001]
[null,{"$f":"B40+1","v":2008},11.34]
[null,{"$f":"B41+1","v":2009},9.6259999999999994]
[]
[null,null,"AHAM Shipments 2003-2010"]
[null,null,"AHAM Shipments, less 5.5% for exports"]
[null,null,"Estimated Shipments"]

{"sheet":"Base Case - PC1","index":7,"n_rows":106,"n_cols":43,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"RIGHT(CELL(\"filename\",A1), LEN(CELL(\"filename\",A1)) - FIND(\"]\",CELL(\"filename\",A1)))","v":"Base Case - PC1"}]
[]
[null,"Historical and Forecasted Shipments for PC1"]
[null,"Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Segments",null,null,"Annual Shipments",null,null,null,null,null,"Standby","Total Energy (site)","Equipment Cost",null,"Oper Cost"]
[null,"Year",20,{"$f":"C6 - 1","v":19},18,17,16,{"$f":"G6 - 1","v":15},14,13,12,11,10,9,{"$f":"N6 - 1","v":8},7,6,5,4,3,2,1,"New Shipment","Total Stock","Retiring Units","% Early Repl.","Saturation in New Houses","Repl. Units","New Units","Total Shipment","Saturation","Efficiency",null,"Elec","Elec","per Unit","Total","Fuel"]
[null,"Survival",{"$f":"INDEX(fSurv, age)","v":9.2608585244846608E-9},{"$f":"INDEX(fSurv, age)","v":6.1113997440465084E-7},1.8348005746404716E-5,2.8099817044113795E-4,2.4340614581532805E-3,1.308203690300902E-2,4.7370968904119182E-2,0.12428470312506645,0.25176333608702506,0.4160013107691749,0.58759226728767311,0.73794527089201833,0.85115867472231099,0.92543537320609981,0.96793127368393317,0.98877031223383904,0.9971243668597054,0.99958040137713622,0.99998440342210482,1,"million","million","million",null,null,"million","million","million",null,"EF",null,"kWh/yr","quad","$","billion $","billion $"]
[null,1972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(year, Shipment, 2) * (1-ComboShare)","v":0.29365564491692403},{"$f":"SUM(C8:W8)","v":0.29365564491692403},0,null,null,{"$f":"Y8","v":0},null,null,null,null,null,{"$f":"AH9","v":24.568374960143533}]
[null,{"$f":"B8+1","v":1973},{"$f":"D8 * C$7","v":0},{"$f":"E8 * D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W8 * V$7","v":0.29365564491692403},0.41616803180901657,0.7098236767259406,{"$f":"X8-SUM(C9:V9)","v":0},null,null,{"$f":"Y9","v":0},null,null,null,null,null,{"$f":"AH10","v":24.568374960143533}]
[null,1974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.29365106489378373,{"$f":"W9 * V$7","v":0.41616803180901657},0.66680405995467151,1.3766231566574718,4.5800231402992608E-6,null,null,4.5800231402992608E-6,null,null,null,null,null,24.568374960143533]
[null,1975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.29352784931135184,0.41616154101189096,0.66680405995467151,0.98383993137772008,2.3603333816556344,1.2970637955733721E-4,null,null,1.2970637955733721E-4,null,null,null,null,null,24.568374960143533]
[null,1976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2926837709002727,0.41598692020239347,0.66679366009320962,0.98383993137772008,1.6356806463684719,3.9949849289420678,1.0290990820385204E-3,null,null,1.0290990820385204E-3,null,null,null,null,null,24.568374960143533]
[null,1977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28939702353884006,0.4147906944287304,0.66651387439170018,0.98382458684159391,1.6356806463684719,2.0172459429484242,6.0074527685177603,4.7781033727316569E-3,null,null,4.7781033727316569E-3,null,null,null,null,null,24.568374960143533]
[null,1978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28011642959428867,0.41013272444198667,0.66459722500603324,0.98341177539981561,1.6356551353478592,2.0172459429484242,2.3389578596726976,8.3301170924111059,1.6293535779352553E-2,null,null,1.6293535779352553E-2,null,null,null,null,null,24.568374960143533]
[null,1979,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25922965256275071,0.39698029034859372,0.65713400567895852,0.98058384390791997,1.6349688167055871,2.0172144808149413,2.3389578596726976,2.6251318321076615,10.910200781799112,4.504814271965607E-2,null,null,4.504814271965607E-2,null,null,null,null,null,24.568374960143533]
[null,1980,0,0,0,0,0,0,0,0,0,0,0,0,0.22064556752403602,0.36737960315421669,0.6360605550978593,0.96957219351229207,1.6302672461929204,2.0163680603967706,2.3389213799342459,2.6251318321076615,3.3742342893638919,14.178580727283896,0.10585434387910908,null,null,0.10585434387910908,null,null,null,null,null,24.568374960143533]
[null,1981,0,0,0,0,0,0,0,0,0,0,0,0.16282435309764789,0.3126983361407516,0.58863293718866638,0.93847924819487782,1.6119598540427749,2.0105697255792623,2.3379399717442388,2.6250908890345568,3.3742342893638919,4.1354944644033056,18.097924068789975,0.2161511228972266,null,null,0.2161511228972266,null,null,null,null,null,24.568374960143533]
[null,1982,0,0,0,0,0,0,0,0,0,0,9.5674330806295588E-2,0.23075425837087035,0.50102003071540657,0.86850189329940675,1.5602663546509901,1.9879916553289112,2.3312169140814718,2.6239894045126255,3.3741816628559613,{"$f":"W17 * V$7","v":4.1354944644033056},3.8072360842573181,21.516327053282563,0.38883309976473157,null,null,0.38883309976473157,null,null,null,null,null,24.568374960143533]
[null,1983,0,0,0,0,0,0,0,0,0,3.9800647022382618E-2,0.13558941786242523,0.36972536228860803,0.73923292049454103,1.4439256762173598,1.9242392950155436,2.3050380760211437,2.6164437736212269,3.3727658608769349,4.1354299648417561,3.8072360842573181,5.5485953544334734,26.438022432952714,0.62689997476332238,null,null,0.62689997476332238,null,null,null,null,null,24.568374960143533]
[null,1984,0,0,0,0,0,0,0,0,1.0020343672777168E-2,5.6405375557198274E-2,0.21724776390091954,0.54551343776664196,1.2290098649666847,1.780759110120552,2.2311184408131086,2.5870619269857444,3.3630670235929427,4.1336947441235585,3.8071767044031648,5.5485953544334734,8.5403291381571673,34.049999228493938,0.92835234261594479,null,null,0.92835234261594479,null,null,null,null,null,24.568374960143533]
[null,1985,0,0,0,0,0,0,0,1.2453754385822484E-3,1.4200805523521777E-2,9.0375354544454764E-2,0.32053947773319413,0.90694201773180305,1.5157085641698909,2.0647559269408906,2.5040981460865219,3.3253008309813219,4.121807754525495,3.805579218300998,5.5485088153338191,8.5403291381571673,10.177880202646129,42.937271628113791,1.2906078030262762,null,null,1.2906078030262762,null,null,null,null,null,24.568374960143533]
[null,{"$f":"B21+1","v":1986},0,0,0,0,0,0,5.8994641175033475E-5,1.7649428986277079E-3,{"$f":"L21 * K$7","v":2.2753200760159614E-2},{"$f":"M21 * L$7","v":0.13334484289027551},{"$f":"N21 * M$7","v":0.53291211649748715},{"$f":"O21 * N$7","v":1.1185099669797023},{"$f":"P21 * O$7","v":1.7574349184000453},{"$f":"Q21 * P$7","v":2.317381002368283},{"$f":"R21 * Q$7","v":3.2186626687139923},{"$f":"S21 * R$7","v":4.0755211404100322},{"$f":"T21 * S$7","v":3.7946357685828351},{"$f":"U21 * T$7","v":5.5461806686759578},{"$f":"V21 * U$7","v":8.5401959382485142},10.177880202646129,11.637741545688545,52.874977918401768,1.7000352554005715,null,null,1.7000352554005715,null,null,null,null,null,24.568374960143533]
[null,1987,{"$f":"D22 * C$7","v":0},{"$f":"E22 * D$7","v":0},{"$f":"F22 * E$7","v":0},{"$f":"G22 * F$7","v":0},{"$f":"H22 * G$7","v":0},{"$f":"I22 * H$7","v":7.7177007293156337E-7},{"$f":"J22 * I$7","v":8.3607055168439127E-5},{"$f":"K22 * J$7","v":2.8278748016214738E-3},3.3571342496055985E-2,0.22169213898772988,0.6572278074814637,1.2968907869338135,1.9724589428024484,2.9786642880458745,3.9448243683628785,3.7520231937153437,5.5302318877430521,8.5366124837938386,10.17772146254474,11.637741545688545,11.792986249689211,62.53555875191185,2.1324054161791253,null,null,2.1324054161791253,null,null,null,null,null,24.568374960143533]
[null,1988,0,{"$f":"E23 * D$7","v":0},0,0,1.8785357890788646E-9,1.0937505810654316E-6,1.3395916929235304E-4,4.1724043356322453E-3,5.5813952495819309E-2,0.27340762938623986,0.76204299791893404,1.4555667488697368,2.5353159478558025,3.6506800115684173,3.6317005887845513,5.4681291103692304,8.512064318029589,10.173450904635166,11.637560036746004,11.792986249689211,10.275141944911608,70.228167900394354,2.5825327964291063,null,null,2.5825327964291063,null,null,null,null,null,24.568374960143533]
[null,1989,0,0,0,5.2786511983936038E-13,2.6622561342041221E-9,1.7524587961789952E-6,1.9765083603864715E-4,6.9368205161794644E-3,6.8834016885924693E-2,0.3170108859967482,0.8552797661569157,1.8709244139373045,3.1073079604818048,3.3609041897546437,5.2927731744678814,8.4164764934926364,10.144195792062638,11.632676932581091,11.79280231946055,{"$f":"W24 * V$7","v":10.275141944911608},9.6802200000000003,76.821684116663548,3.0867037837308118,null,null,3.0867037837308118,null,null,null,null,null,24.568374960143533]
[null,1990,0,0,9.6852722521391986E-18,7.4808910295705495E-13,4.2655924127809876E-9,2.5856755309681672E-6,3.2860390896539336E-4,8.5550153535729617E-3,7.9811718234444898E-2,0.35579750379563035,1.0993407183092818,2.2930232146426706,2.8606627560202251,4.8981195180089179,8.1465708122772114,10.03027964067897,11.59922562128342,11.7878540758476,10.27498168785988,9.6802200000000003,7.6160699999999997,80.730843476162647,{"$f":"X25-SUM(C26:V26)","v":3.7069106405008938},null,null,{"$f":"Y26","v":3.7069106405008938},null,null,null,null,null,24.568374960143533]
[null,1991,0,5.9190570362744251E-24,1.3725943159878793E-17,1.1986236638390569E-12,6.2936931532196349E-9,4.2988084635582923E-6,4.0525936628836692E-4,9.9193757066694376E-3,8.9576766527023857E-2,0.4573271797985875,1.3473627096351555,2.1110125524220527,4.1690769175799556,7.5391248000096809,9.7086213480084194,11.468969939227152,11.753956532014135,10.270670319693703,9.6800690216947274,7.6160699999999997,6.5567700000000002,82.778937026786892,4.5086764493757556,null,null,{"$f":"Y27 - (VLOOKUP(year, demo, iSc+1) *(1-ComboShare))","v":4.0131814493757529},null,null,null,null,null,24.568374960143533]
[null,1992,5.4815549811292922E-32,8.3884725514080179E-24,2.1992353871895689E-17,1.7685162613726339E-12,1.046356399713036E-8,5.3016179850744657E-6,4.6989043814891314E-4,1.1133021834714551E-2,0.11513821646936312,0.56050465328973187,1.2404146519504118,3.0765505953132011,6.4169914733423479,8.9847016205108794,11.101174681118879,11.621963270142588,10.241135639749352,9.6760072780639987,7.6159512153709894,6.5567700000000002,7.1181000000000001,84.337011519677915,5.5600255071089748,null,null,5.2587685071089911,null,null,null,null,null,24.568374960143533]
[null,1993,7.7684457535112535E-32,1.3440406582368355E-23,3.2448746526275273E-17,2.9402423394873916E-12,1.290446400332201E-8,6.1471240522351588E-6,5.273820311411429E-4,1.4309919052244432E-2,0.14111452140452421,0.51601412110866118,1.8077573397253244,4.7353885111073906,7.6474067240894401,10.273419734047355,11.249261710777004,10.126130884144064,9.6481826308694654,7.6127555727292222,6.5566677368259541,7.1181000000000001,7.1676000000000002,84.614642947943253,6.8899685717346699,null,null,6.3656645717346816,null,null,null,null,null,24.568374960143533]
[null,1994,1.2446970387086572E-31,1.9830726121530875E-23,5.3947583340737111E-17,3.6261307754570077E-12,1.4962477734032613E-8,6.8992311933722836E-6,6.7787473044433357E-4,1.7538376399397128E-2,0.12991343659833071,0.75202942287833152,2.7824776717295903,5.6433676266296242,8.7443103256977839,10.410464709606005,9.8013987641797762,9.5398365524139042,7.5908640805153196,6.5539165680730065,7.1179889819988844,7.1676000000000002,8.4882600000000004,84.740651305647674,8.3622516422955755,null,null,8.0671326422955563,null,null,null,null,null,24.568374960143533]
[null,1995,1.8364954904929983E-31,3.2969524702050845E-23,6.6532268305300167E-17,4.204428868529428E-12,1.6793152738676339E-8,8.8679822392900631E-6,8.3080988304457903E-4,1.6146252899580677E-2,0.18933343633944888,1.1575143586254715,3.3159991788691556,6.4528224520609241,8.8609573454716362,9.070561123270517,9.233906144914533,7.505621047015766,6.5350699083911303,7.1150022836244782,7.1674882099682788,8.4882600000000004,8.0803799999999999,83.189901436113558,9.6311298695341208,null,null,9.0594048695341343,null,null,null,null,null,24.568374960143533]
[null,1996,3.0532610388519516E-31,4.0660528749184509E-23,7.7142885040127819E-17,4.7188451955066369E-12,2.1585213780243764E-8,1.0868685549373791E-5,7.6486364402408044E-4,2.3531249927097073E-2,0.29141967649618183,1.3794600049190764,3.7916285750112806,6.5389015686666863,7.7204867846706495,8.5453833793690794,7.264925339826906,6.4616831137898636,7.0945421472644155,7.1644807417859839,8.4881276121917164,8.0803799999999999,8.6832900000000013,81.529015947838445,10.344175488275113,null,null,9.6970124882750977,null,null,null,null,null,24.568374960143533]
[null,1997,3.7655140427693896E-31,4.7145100788924635E-23,8.6581398763550055E-17,6.0654055808293368E-12,2.6455048596518258E-8,1.0005974416892975E-5,1.1146981085715722E-3,3.6219007978130865E-2,0.34729745283705066,1.5773224571545514,3.8422079983037807,5.6972967117320303,7.2734771921778494,6.7232188931771644,6.2544651664725857,7.0148726541067665,7.1438783235319017,8.4845660055349494,8.0802539737239076,8.6832900000000013,9.0505800000000001,80.210070567274769,10.369525380563672,null,null,9.7674073805636752,null,null,null,null,null,24.568374960143533]
[null,1998,{"$f":"D33 * C$7 - IF(age<4, 0, $X33*pEarlyRepl*D33/SUM($D33:$T33))","v":4.3660410852880119E-31},{"$f":"E33 * D$7 - IF(age<4, 0, $X33*pEarlyRepl*E33/SUM($D33:$T33))","v":5.2913353824274847E-23},{"$f":"F33 * E$7 - IF(age<4, 0, $X33*pEarlyRepl*F33/SUM($D33:$T33))","v":1.112880964513319E-16},{"$f":"G33 * F$7 - IF(age<4, 0, $X33*pEarlyRepl*G33/SUM($D33:$T33))","v":7.4338202545530255E-12},{"$f":"H33 * G$7 - IF(age<4, 0, $X33*pEarlyRepl*H33/SUM($D33:$T33))","v":2.4355156679426934E-8},{"$f":"I33 * H$7 - IF(age<4, 0, $X33*pEarlyRepl*I33/SUM($D33:$T33))","v":1.4582521792047663E-5},{"$f":"J33 * I$7 - IF(age<4, 0, $X33*pEarlyRepl*J33/SUM($D33:$T33))","v":1.7157295006700818E-3},{"$f":"K33 * J$7 - IF(age<4, 0, $X33*pEarlyRepl*K33/SUM($D33:$T33))","v":4.3163760821944612E-2},{"$f":"L33 * K$7 - IF(age<4, 0, $X33*pEarlyRepl*L33/SUM($D33:$T33))","v":0.39711196389821352},{"$f":"M33 * L$7 - IF(age<4, 0, $X33*pEarlyRepl*M33/SUM($D33:$T33))","v":1.5983635635421805},{"$f":"N33 * M$7 - IF(age<4, 0, $X33*pEarlyRepl*N33/SUM($D33:$T33))","v":3.3476874922572284},{"$f":"O33 * N$7 - IF(age<4, 0, $X33*pEarlyRepl*O33/SUM($D33:$T33))","v":5.3674280969085997},{"$f":"P33 * O$7 - IF(age<4, 0, $X33*pEarlyRepl*P33/SUM($D33:$T33))","v":5.722526082984678},{"$f":"Q33 * P$7 - IF(age<4, 0, $X33*pEarlyRepl*Q33/SUM($D33:$T33))","v":5.7881033055391082},{"$f":"R33 * Q$7 - IF(age<4, 0, $X33*pEarlyRepl*R33/SUM($D33:$T33))","v":6.789914622820155},{"$f":"S33 * R$7 - IF(age<4, 0, $X33*pEarlyRepl*S33/SUM($D33:$T33))","v":7.0636548005191928},{"$f":"T33 * S$7 - IF(age<4, 0, $X33*pEarlyRepl*T33/SUM($D33:$T33))","v":8.4601675063484159},{"$f":"U33 * T$7 - IF(age<4, 0, $X33*pEarlyRepl*U33/SUM($D33:$T33))","v":8.0768635102841433},{"$f":"V33 * U$7 - IF(age<4, 0, $X33*pEarlyRepl*V33/SUM($D33:$T33))","v":8.6831545703911299},{"$f":"W33 * V$7 - IF(age<4, 0, $X33*pEarlyRepl*W33/SUM($D33:$T33))","v":9.0505800000000001},10.26135,80.651799612700046,9.8196209545747166,null,null,9.6285509545747185,{"$f":"VLOOKUP(year,HousingStarts, 1+iSc) * AA34 * (1-ComboShare)","v":0},null,null,null,null,24.568374960143533]
[null,1999,4.9002308382260874E-31,6.8012604416809294E-23,{"$f":"F34 * E$7 - IF(age<4, 0, $X34*pEarlyRepl*F34/SUM($D34:$T34))","v":1.3639577674827869E-16},6.8437544677262292E-12,3.5494754256703521E-8,2.2445236643347248E-5,2.0447091716811762E-3,4.9354942540501573E-2,0.40240934303732501,1.392642384824579,3.1538592449660845,4.2229110604947691,4.9265943386984947,6.2836271730071243,6.8371323879301711,8.3651624668027029,8.0536374139043332,8.6795111306912798,9.0504388419240343,10.26135,11.307780000000001,82.98847791873132,8.9711016939687198,0,null,8.6590536939687155,0,null,null,null,null,24.568374960143533]
[null,2000,6.2985510738581146E-31,8.3356911510845513E-23,1.2556924630082379E-16,9.9739610063914834E-12,5.4633085432701243E-8,2.6748960839854155E-5,2.3379914483506888E-3,5.0013325734146963E-2,0.35061629277962658,1.3120095798873714,2.4813498845903132,3.6355569938459444,5.3483637770258454,6.3273241630836701,8.0969023610653732,7.9631975803643158,8.654552040842308,9.0466412902496494,10.261189958055416,11.307780000000001,12.51756,87.355422042576237,8.1506158761550864,0,null,7.6983838761550993,0,null,null,null,null,24.568374960143533]
[null,2001,7.719565645399272E-31,7.6740385970296747E-23,1.8300229385968751E-16,1.5351797052143434E-11,6.5108614625940401E-8,3.0585690406243216E-5,2.3691796981438595E-3,4.3576241858927271E-2,0.33031590881058087,1.0322448044665111,2.1362251768674954,3.9467997562663957,5.3855568491887524,7.4931598583258845,7.7078279765588471,8.5573641236676572,9.0206264687470501,10.256884376880073,11.307603637328409,12.51756,13.311539999999999,93.049685009479091,7.6172770330971389,0,null,7.1864290330971299,0,null,null,null,null,24.568374960143533]
[null,2002,7.1068185758526567E-31,1.118400171854018E-22,2.8167486053036673E-16,1.8295401589846367E-11,7.4447450188845158E-8,3.099369624097774E-5,2.0642487980576203E-3,4.1053214664009567E-2,0.25988139563098772,0.88867247367499058,2.3191090173150068,3.9742462079789584,6.3778680144950792,7.1330966600951538,8.2829403555988304,8.9193276500478529,10.227389340249747,11.302858982414296,12.517364768900402,13.311539999999999,13.17789,98.735333398025361,7.4922416114537356,0,null,6.8550776114537291,0,null,null,null,null,24.568374960143533]
[null,2003,1.0357345765299393E-30,1.7214276705496193E-22,3.3568413350328312E-16,2.0919597297073239E-11,7.5440561465874119E-8,2.7004578953181804E-5,1.9447305552629268E-3,3.2299282103725249E-2,0.2237351466611246,0.96475239101965604,2.3352363401057934,4.7065175396701102,6.0713970998727342,7.6653259992274689,8.6332961727151414,10.112538951295779,11.270356106544389,12.512112499881487,13.311332385529484,13.17789,14.131259999999999,105.1500217252226,7.7165716728027576,0,null,7.1539546728027643,0,null,null,null,null,24.568374960143533]
[null,2004,1.5941898117093213E-30,2.0514999275724385E-22,3.8383289141917234E-16,2.119865974896284E-11,6.5730804823597093E-8,2.5441036890358829E-5,1.5300482881609419E-3,2.7806856281421072E-2,0.24288928046104269,0.97146137843982083,2.7655133121639612,4.4803587775585996,6.5244087188169271,7.9895576655954299,9.7882427073061091,11.14379352645445,12.476132254521733,13.305746968792034,13.177684470012121,14.131259999999999,15.37074,{"$f":"SUM(C40:W40)","v":112.39715147148071},{"$f":"X39-SUM(C40:V40)","v":8.1236102537418873},0,null,7.540896253741888,0,null,null,null,null,24.568374960143533]
[null,2005,1.899865059223888E-30,2.3457562343757612E-22,3.8895313089004855E-16,{"$f":"G40 * F$7 - IF(age<4, 0, $X40*pEarlyRepl*G40/SUM($D40:$T40))","v":1.8470235897054309E-11},6.1925047350278212E-8,2.0016148169107222E-5,1.3172377242285087E-3,3.0187422114361696E-2,0.24457835751570925,1.1504571628098101,2.6326241723678852,4.8146565594176032,6.800381314265687,9.0583860428677134,10.786426261731826,12.336029184774125,13.267484521852202,13.17215513175597,14.131039600702652,15.37074,13.721399999999999,117.51788304799146,8.6006684234892532,0,null,8.1644807816298304,0,null,null,null,null,24.568374960143533]
[null,2006,2.1723716619481804E-30,2.377048064567531E-22,3.3889199437660312E-16,1.7400825009909014E-11,4.872053479910924E-8,1.7232152518392969E-5,1.4300074342749477E-3,3.0397348554656291E-2,0.28964293333421154,1.0951751064676545,2.8290549639596567,5.0183092311248121,7.7101238593703618,9.9821404130858689,11.94042844102059,13.118494813229429,13.134276845929991,14.125110235946563,15.370500269056283,13.721399999999999,13.550129999999999,121.9166317494048,9.1513812985866565,0,null,8.3525068592834266,0,null,null,null,{"$f":"MATCH(AF42, Eff_MWO)","v":{"$error":"#N/A"}},{"$f":"AH43","v":24.568374960143533}]
[null,2007,2.2013505831859985E-30,2.071104447692583E-22,3.192704372739935E-16,1.3690381141463492E-11,4.1944118286039313E-8,1.8707410026762112E-5,1.4399518531502953E-3,3.5998185981715898E-2,0.27572493840375956,1.1768905732452581,2.9487196990672877,5.6896494400140751,8.4963854048941894,11.050094850556619,12.697801393385232,12.986783017915879,14.08449160084176,15.36405082831066,13.721185993116068,13.550129999999999,11.73249,123.81185462695348,9.8372671224513226,0,null,7.9077515410884969,0,{"$f":"SUM(AB43:AC43)","v":7.9077515410884969},{"$f":"X43 /VLOOKUP($B43,HousingStock,2)","v":1.1007486875024619},{"$f":"VLOOKUP(year, BaseEF_MWO,2)","v":2.8280000000000003},5,{"$f":"VLOOKUP(year, BaseUEC_MWO,2)","v":24.568374960143533},{"$f":"MMULT(W43:OFFSET(W43,0,-MIN(year-yr0, ageMax)), AH43:OFFSET(AH43,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.0378690628401367E-2},{"$f":" VLOOKUP(year, BasePrice_MWO, 2)","v":0},{"$f":"W43 * AJ43 * 0.001","v":0},{"$f":"AI43 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.33443211430597336}]
[null,2008,1.9180205279511953E-30,1.9511892686379007E-22,2.511911918540429E-16,1.1786220499143726E-11,4.5534985728011883E-8,1.8837503281468386E-5,1.7052689487445627E-3,3.4268392113688491E-2,0.29629789692959752,1.2266712599028786,3.3431940145299102,6.2698674292176335,9.4053840885556053,11.750994571384396,12.570313427588191,13.926327157819191,15.319869454579599,13.715428602369299,13.549918664341964,11.73249,11.226599999999999,124.36934911133075,10.669105515622732,0,null,10.083966015622737,0,10.083966015622737,{"$f":"X44 /VLOOKUP($B44,HousingStock,2)","v":1.0974472143951763},2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W44:OFFSET(W44,0,-MIN(year-yr0, ageMax)), AH44:OFFSET(AH44,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.0425401631186311E-2},0,0,0.35152732860955965]
[null,2009,1.8069687771348293E-30,1.5351297856035352E-22,2.1625364144668215E-16,1.2795247680634667E-11,4.5851640705258144E-8,2.2308391317031767E-5,1.6233269372117004E-3,3.6825296156476568E-2,0.30883084867522287,1.3907730922001027,3.6841256183271236,6.940658709072645,10.001960966048614,11.633012698177726,13.479727583607078,15.147832103986325,13.675988061346981,13.54423313713049,11.73230701330581,11.226599999999999,9.5297399999999985,122.33426080922757,11.56482830210318,0,null,11.290757692103185,0,11.290757692103185,1.0728146913687033,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W45:OFFSET(W45,0,-MIN(year-yr0, ageMax)), AH45:OFFSET(AH45,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.0254812260989482E-2},0,0,0.33582739568761588]
[null,2010,1.4216619761196809E-30,1.3216124489863786E-22,2.3476727797095648E-16,1.2884227149901947E-11,5.4299995498188322E-8,2.123642289825207E-5,1.7444499591134312E-3,3.8382950343462396E-2,0.35014567343236552,1.5326010862623805,4.0782773873339302,7.3808997945421382,9.9015396712087682,12.474616727051973,14.662060421961856,13.52241098552431,13.505284891461482,11.727384153440012,11.226424903458602,9.5297399999999985,{"$f":"AD46","v":13.887850339722224},123.8193847264384,12.402726422511392,0,{"$f":"94.6401782321359% * (1+newhousingsatGR)","v":0.94640178232135896},13.0218912325114,0.86595910721082381,{"$f":"SUM(AB46:AC46)","v":13.887850339722224},1.074221982720317,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W46:OFFSET(W46,0,-MIN(year-yr0, ageMax)), AH46:OFFSET(AH46,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.0379296117986339E-2},240.48808178894947,3.339862488371808,{"$f":"AI46 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.3252694767947405},null,null,"AHAM Saturations"]
[null,2011,1.2239265914260553E-30,1.434756682502199E-22,2.363998737843846E-16,1.5258199389952947E-11,5.1690758485679148E-8,2.2820958740574481E-5,1.8182375471685079E-3,4.3517751073068017E-2,0.38585276236801536,1.696568738811201,4.336959644898136,7.3067943749182209,10.617878241066331,13.568789358568656,13.088764488496155,13.353624758937318,11.693660498919414,11.221714311029427,9.5295913686677682,13.887850339722224,14.521792105804989,125.25519985349285,13.085976978750537,0,0.94640178232135896,13.129909218750537,1.3918828870544517,14.521792105804989,1.0776229333340082,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W47:OFFSET(W47,0,-MIN(year-yr0, ageMax)), AH47:OFFSET(AH47,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.0499650298707282E-2},236.02459684022045,3.4275001271701186,0.31796997908711977,null,null,"Year","Million","Percent"]
[null,2012,1.328707865371182E-30,1.4447341281385149E-22,2.7995753008664559E-16,1.4525008563190567E-11,5.5547616108538569E-8,2.3786250690495024E-5,2.061478032859504E-3,4.7955596020895601E-2,0.42713380558406461,1.8041808970306399,4.2934158733630134,7.8354130349021602,11.549192768025494,12.112805649218185,12.925391021215503,11.562344342673059,11.189444777465713,9.5255927652530215,13.887633736782604,14.521792105804989,14.909185255700924,126.59356694888595,13.570818160307823,0,0.94640178232135896,13.293157810307816,1.6160274453931074,14.909185255700924,1.0779611767701012,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W48:OFFSET(W48,0,-MIN(year-yr0, ageMax)), AH48:OFFSET(AH48,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.0611821521085172E-2},231.67983000730163,3.4541575055881579,{"$f":"AI48 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.33408315413767697},null,null,1982,21.4,25.6]
[null,2013,1.337947836618548E-30,1.7109323777154186E-22,2.6650494058399825E-16,1.560877849886602E-11,5.789719603970579E-8,2.6968331700610474E-5,2.271703047884347E-3,5.3086198221695323E-2,0.45422660154091532,1.7860666309961954,4.6040281103135481,8.5226721857847121,10.309919603557471,11.961614063553341,11.191554686375753,11.063790806338073,9.4982006550163103,13.881806504791813,14.521565615543233,14.909185255700924,15.053552901189535,127.8135685482159,13.833551301859586,0,0.94640178232135896,13.378193871859583,1.6753590293299527,15.053552901189535,1.0767527233094105,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W49:OFFSET(W49,0,-MIN(year-yr0, ageMax)), AH49:OFFSET(AH49,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.0714073065960044E-2},227.52229412153474,3.4250188907585279,0.34148838028240086,null,null,1990,77.2,82.7]
[null,2014,1.5844702694982645E-30,1.6287182256721768E-22,2.863899575915521E-16,1.6269006160829225E-11,6.564257678314927E-8,2.9718503105101093E-5,2.5147446451978363E-3,5.645341832402051E-2,0.44966609349331571,1.9152817287085633,5.0078562729948279,7.6081564147221483,10.181231573873818,10.35706058794262,10.708989126951401,9.3915388273201312,13.841887521959476,14.515472386609126,14.90895272343173,15.053552901189535,15.003955963305341,129.00260006963319,13.814924441888053,0,0.94640178232135896,13.31124016188806,1.6927158014172807,15.003955963305341,1.0751815557041227,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W50:OFFSET(W50,0,-MIN(year-yr0, ageMax)), AH50:OFFSET(AH50,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.0813725757794487E-2},223.57492660000003,3.3545083532056243,0.34484334625278124,null,null,2001,94.6,90.7]
[null,2015,1.5083329064199709E-30,1.750243513522502E-22,2.9850381852718833E-16,1.8445443979106864E-11,7.2336663002135161E-8,3.2897982250122419E-5,2.6742531239584075E-3,5.588661693522512E-2,0.48219771756619234,2.0832747737094834,4.4704938776058416,7.5131916917966848,8.8155019640519185,9.9104773493603346,9.0903641389800871,13.686447446993553,14.473731213167161,14.902696947400637,15.053318117279112,15.003955963305341,14.762611846006459,130.30685688761935,13.458355028020293,0,0.94640178232135896,13.002790688020292,1.7598211579861669,14.762611846006459,1.0739991908226789,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W51:OFFSET(W51,0,-MIN(year-yr0, ageMax)), AH51:OFFSET(AH51,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.0923044441053504E-2},219.84538366812419,3.2454920652288854,0.34765833517740435,null,null,2005,97.2,89.3]
[null,2016,1.6208757562128846E-30,1.8242761601439642E-22,3.3843711212363901E-16,2.0326469959417133E-11,8.0075710646033712E-8,3.4984678055611044E-5,2.6474031929949694E-3,5.9929800175298857E-2,0.52449220701504173,1.8597313128696014,4.4146933407497224,6.5053579849114129,8.4353887665470246,8.4125445295363832,13.247540509576686,14.311195730831956,14.859842258178924,15.047001765727572,15.003721952937424,14.762611846006459,14.228026939546323,131.67476141257691,12.860122414588744,0,0.94640178232135896,12.400338694588733,1.8276882449575902,14.228026939546323,1.072772561145046,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W52:OFFSET(W52,0,-MIN(year-yr0, ageMax)), AH52:OFFSET(AH52,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.1037714252883014E-2},216.359208314265,3.0783646445142772,0.35374784880049887]
[null,2017,1.6894363428683374E-30,2.0683244804082469E-22,3.7295018761950843E-16,2.2501128188309426E-11,8.5154856481063685E-8,3.4633426267904098E-5,2.8389327005341586E-3,6.5186358240275355E-2,0.46821215955355378,1.8365182163958322,3.8224980478720654,6.2248552484090327,7.160410252802615,12.259742595543026,13.852253911684242,14.692970869365171,15.003732108787974,14.99742641186814,14.762381599780866,14.228026939546323,13.634665804497171,133.01175417565045,12.297673041423636,0,0.94640178232135896,11.78442734142364,1.8502384630735316,13.634665804497171,1.0711658618558491,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W53:OFFSET(W53,0,-MIN(year-yr0, ageMax)), AH53:OFFSET(AH53,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.1149774713750659E-2},213.10678966455396,2.9056398577454652,0.35911317881309807]
[null,2018,1.9154460395789019E-30,2.279247681159961E-22,4.128508292996905E-16,2.3928358875356575E-11,8.4299888042498777E-8,3.7139022353546915E-5,3.087940949172857E-3,5.819160924965968E-2,0.46236795294440775,1.5901641983273915,3.6576768089502352,5.283990883702411,10.434986260059066,12.819365768505163,14.221786007785557,14.835244881879161,14.954299315459043,14.756187324791409,14.227805031015865,13.634665804497171,13.430166271373547,134.37002328283543,12.07189716418857,0,0.94640178232135896,11.555179534188563,1.8749867371849858,13.430166271373547,1.0695901080423167,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W54:OFFSET(W54,0,-MIN(year-yr0, ageMax)), AH54:OFFSET(AH54,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.1263613655728665E-2},210.00591286158129,2.8204143277026215,0.36252142433959089]
[null,{"$f":"B54+1","v":2019},2.1107790317482119E-30,2.5230964525115171E-22,4.3903766614707673E-16,2.3688114308334919E-11,9.0398662904261689E-8,4.0396557451392017E-5,2.7565929122462828E-3,5.7465263766240414E-2,0.40034504349705385,1.5215983468933107,3.1048321836820949,7.7004487624337772,10.911314378301414,13.161343841772315,14.359497473930347,14.786367203384723,14.713753943495844,14.221835063618476,13.634453150369877,13.430166271373547,13.751645789201994,135.75786379561308,12.363805276424358,0,0.94640178232135896,11.846663926424364,1.9049818627776292,13.751645789201994,1.0680646790339456,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W55:OFFSET(W55,0,-MIN(year-yr0, ageMax)), AH55:OFFSET(AH55,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.1379980074739593E-2},206.96913100374559,2.8461661788624539,0.36512161774296265]
[null,2020,2.3366039290338291E-30,2.6831346805180213E-22,4.3462965745082087E-16,2.5401858886422701E-11,9.8327703534508018E-8,3.606185020457898E-5,2.7221852229375814E-3,4.9756764878623155E-2,0.38308267599836232,1.2916142581300711,4.5247241474510194,8.0519528446836119,11.202391981927573,13.288786903838778,14.312187240330511,14.548523080842266,14.180938283393731,13.628732152604481,13.429956806739151,13.751645789201994,14.463141666875565,137.11019294232199,13.110812520166661,0,0.94640178232135896,12.557074830166647,1.906066836708918,14.463141666875565,1.0663392334165001,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W56:OFFSET(W56,0,-MIN(year-yr0, ageMax)), AH56:OFFSET(AH56,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.1493345416555627E-2},203.94707382342207,2.9497154212528827,0.37068233875781476]
[null,2021,2.4848130678415745E-30,2.6561955772999682E-22,4.6607345281744539E-16,2.7629904796875366E-11,8.777675969266268E-8,3.5611727543295278E-5,2.3570261618348271E-3,4.7611316658812484E-2,0.32518111456439464,1.8822911762085615,4.7312652281010728,8.2667521857421171,11.310866249738616,13.245004340150846,14.081970475859753,14.021690774240021,13.589540918766254,13.424321615357924,13.751431310587256,14.463141666875565,15.186637381154286,138.33009847969927,13.966731843777012,0,0.94640178232135896,13.34152209377703,1.8451152873772556,15.186637381154286,1.0642159550107335,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W57:OFFSET(W57,0,-MIN(year-yr0, ageMax)), AH57:OFFSET(AH57,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.1595637447266846E-2},200.95382880890148,3.0518129284753424,0.37591055316848199]
[null,2022,2.4598651454736866E-30,2.8483611802554082E-22,5.069536519856845E-16,2.4665108880889634E-11,8.6681133471390643E-8,3.0834703230480917E-5,2.2553942009287779E-3,4.0415038285514009E-2,0.47389190600943776,1.9682125364866656,4.8574796599255379,8.3468002586867502,11.273600340854051,13.031953602804549,13.572033010312399,13.43693461736304,13.385718191234828,13.745661228946927,14.462916091359949,15.186637381154286,15.726732457017635,139.51127263605153,14.545558300665391,0,0.94640178232135896,13.929084310665385,1.7976481463522505,15.726732457017635,1.0622978647516681,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W58:OFFSET(W58,0,-MIN(year-yr0, ageMax)), AH58:OFFSET(AH58,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.1694661002217249E-2},198.01724464003956,3.1141642283297117,0.38000133006747605]
[null,2023,2.6378269916979487E-30,3.098196418988755E-22,4.5255555948226104E-16,2.4357239917224857E-11,7.5053562706908053E-8,2.9505150167382814E-5,1.9144995218818702E-3,5.8897514851754866E-2,0.49552375431418844,2.0207179055636297,4.9045152885990841,8.319300057459893,11.092260357605767,12.560039434063961,13.006029238591941,13.235400755421439,13.706133749981705,14.456847471685419,15.186400521581405,15.726732457017635,15.91368669471191,140.6844292811997,14.740530049563731,0,0.94640178232135896,{"$f":"Y59 - (VLOOKUP(year, demo, iSc+1) *(1-ComboShare))","v":14.141779039563717},1.7719076551481932,15.91368669471191,1.0606201656853942,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W59:OFFSET(W59,0,-MIN(year-yr0, ageMax)), AH59:OFFSET(AH59,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.1793032239524857E-2},195.18057933286161,3.1060425883955225,0.38459683894299945]
[null,2024,2.8691958717319862E-30,2.7657479303867143E-22,4.4690677796780003E-16,2.1089913805730384E-11,7.181734883945132E-8,2.504555339605175E-5,2.7900323445723776E-3,6.1586022696357275E-2,0.50874268119548549,2.0402847887446773,4.8883563830093273,8.185481074398183,10.690586519157847,12.036239522345779,12.810958310912365,13.552218147488169,14.415274881991657,15.180028328836292,15.726487173809833,15.91368669471191,15.849503071025879,141.86224875006013,14.67168360216543,0,0.94640178232135896,14.086142162165437,1.7633609088604412,15.849503071025879,1.0591219018940179,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W60:OFFSET(W60,0,-MIN(year-yr0, ageMax)), AH60:OFFSET(AH60,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.1891692640585471E-2},192.46784320672128,3.0505196719786563,0.38882020617722751]
[null,2025,2.5613200297697611E-30,2.7312259684850626E-22,3.8695785969872127E-16,{"$f":"G60 * F$7 - IF(age<4, 0, $X60*pEarlyRepl*G60/SUM($D60:$T60))","v":2.0180543629818803E-11},6.0962416219449561E-8,3.649930609228462E-5,2.9173895660775185E-3,6.3228933099431242E-2,0.51366890498197115,{"$f":"M60 * L$7 - IF(age<4, 0, $X60*pEarlyRepl*M60/SUM($D60:$T60))","v":2.0335626628387429},4.8097253833459668,7.8890677648744969,10.244749680480135,11.855713985586972,13.117615772740736,14.253395846003508,15.136376136303278,15.719888361449218,15.913438495657775,15.849503071025879,15.663642230231057,143.06653117847395,14.459359801817243,0,0.94640178232135896,13.889465311817249,1.7741769184138076,15.663642230231057,1.0577958343650595,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W61:OFFSET(W61,0,-MIN(year-yr0, ageMax)), AH61:OFFSET(AH61,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.1992632744175275E-2},189.8818091238287,2.9742407241446758,0.39181449656206935]
[null,2026,2.5293497292538765E-30,2.36485416471955E-22,3.702727304854865E-16,1.7130327423336479E-11,8.8841554208569216E-8,3.8165397963879568E-5,2.9952158236937892E-3,6.3841187360262258E-2,0.51197652013829609,2.0008520639116942,4.6355552147487016,7.560064578182832,10.091093803858975,12.139505648220544,13.796307595543459,14.966399358381423,15.674683729515303,15.90676123877997,15.849255873016631,15.663642230231057,15.376441739640969,144.23941425161047,14.203558666504449,0,0.94640178232135896,13.609667566504461,1.7667741731365079,15.376441739640969,1.0563634069777794,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W62:OFFSET(W62,0,-MIN(year-yr0, ageMax)), AH62:OFFSET(AH62,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.2090945694009104E-2},187.42442428446921,2.8819207405958909,0.39672139918933258]
[null,2027,2.1900579850506099E-30,2.262884670316404E-22,3.1430734600117203E-16,2.4964314191755128E-11,9.2896924218960945E-8,3.9183523938038707E-5,3.02421890124503E-3,6.363084981239274E-2,0.50374119062701761,1.9283970454783439,4.4422354863356759,7.4466749506854786,10.332645539323407,12.76759106854791,14.486445993420531,15.498661925399523,15.861019229006981,15.842605547078897,15.66339793101489,15.376441739640969,15.138686186692144,145.35523817841124,14.022862259891383,0,0.94640178232135896,13.401218489891374,1.7374676968007703,15.138686186692144,1.0548188978477422,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W63:OFFSET(W63,0,-MIN(year-yr0, ageMax)), AH63:OFFSET(AH63,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.218447967895836E-2},185.08344705856265,2.8019202233708294,0.4019380123516495]
[null,2028,2.095625478902533E-30,1.9208578339035002E-22,4.5804538024537594E-16,2.6103865745137063E-11,9.5375105412206469E-8,3.9562943268864871E-5,3.0142550078055344E-3,6.260732432894639E-2,0.48549967346999046,1.8479757850609844,4.3756086180276013,7.6249269115472158,10.867245893301654,13.406269554351139,15.001639577848639,15.682904935412157,15.797048025539102,15.656825590813668,15.376201919769626,15.138686186692144,15.07884753629645,146.40534144581159,14.028744268896105,0,0.94640178232135896,13.386191698896099,1.6926558374003529,15.07884753629645,1.0532265861367029,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W64:OFFSET(W64,0,-MIN(year-yr0, ageMax)), AH64:OFFSET(AH64,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.2272507798950146E-2},182.83188567032005,2.7568941287963398,0.40684114448028957]
[null,2029,1.778879264542837E-30,2.7992984195932763E-22,4.7895387869515209E-16,2.6800230126460691E-11,9.6298635381848733E-8,3.9432595247191745E-5,2.9657696139566239E-3,6.0340182784534464E-2,0.4652525486549926,1.82025892051238,4.4803480918588239,8.0194327145826634,11.410862626851582,13.883047921429753,15.17997414919753,15.619652108585248,15.611802304272912,15.369750086619215,15.138450074993802,15.07884753629645,15.29892620066858,147.43995076584309,14.264316880637068,0,0.94640178232135896,13.634808550637077,1.664117650031504,15.29892620066858,1.0518110929371225,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W65:OFFSET(W65,0,-MIN(year-yr0, ageMax)), AH65:OFFSET(AH65,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.2359240375255464E-2},180.63600413347959,2.7635368964217686,0.41474827631232247]
[null,2030,2.5923906631666833E-30,2.9270786116676349E-22,4.917307763652696E-16,2.7059740358277727E-11,9.5981360286147661E-8,3.8798307535603371E-5,2.8583729223550496E-3,5.7823774887766292E-2,0.45827445837036379,1.8638306789154424,4.7121566511225659,8.4205921122835985,11.816676669910484,14.048085042021563,15.118749759962851,15.436486638928894,15.325552323912087,15.132098002190043,15.078612357876281,15.29892620066858,15.72944330907816,148.50020524736701,14.669188827554251,0,0.94640178232135896,14.065573947554249,{"$f":"VLOOKUP(year,HousingStarts, 1+iSc) * AA66 * (1-ComboShare)","v":1.663869361523912},15.72944330907816,1.0506324717189728,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W66:OFFSET(W66,0,-MIN(year-yr0, ageMax)), AH66:OFFSET(AH66,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.2448127696810569E-2},178.46998252505898,2.8072334725000854,0.42178580537644733]
[null,2031,2.7107260912698944E-30,3.0051633408184996E-22,4.9649227158989935E-16,2.6970586636859188E-11,9.4437465013990145E-8,3.7393340052810494E-5,2.7391682421271648E-3,5.6956505008361288E-2,0.4692442296250966,1.960263343416673,4.9478748111614159,8.7200606662204851,11.957149446753395,13.991425826520853,14.941458173623461,15.153451156470592,15.088583639692759,15.072285392896219,15.29868758977438,15.72944330907816,16.121185677350617,149.51084642363907,15.11054450107855,0,0.94640178232135896,14.479683831078569,1.6415018462720476,16.121185677350617,1.0493295987838531,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W67:OFFSET(W67,0,-MIN(year-yr0, ageMax)), AH67:OFFSET(AH67,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.2532857123710949E-2},176.33887319535435,2.8427917169170933,0.42912903579111927]
[null,2032,2.7830392542287803E-30,3.0342627415155805E-22,4.9485647859699861E-16,2.6536754890030206E-11,9.1017687814165373E-8,3.5833900027057914E-5,2.6980848276383909E-3,5.8319879772105641E-2,0.49352243894768727,2.0583224069649328,5.1238402177505522,8.8237218875807812,11.908923463977004,13.827353921150559,14.667499278589849,14.919143556585405,15.028943029520429,15.292268281530086,15.729197983590343,16.121185677350617,16.407533243314671,150.46250927639693,15.455870390556811,0,0.94640178232135896,14.804383070556824,1.6031501727578452,16.407533243314671,1.0479629536048427,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W68:OFFSET(W68,0,-MIN(year-yr0, ageMax)), AH68:OFFSET(AH68,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.2612636021677903E-2},174.25134739769575,2.8590347751200667,0.43571225430711402]
[null,2033,2.8099877975290762E-30,3.0242657566374539E-22,4.8689653121320764E-16,2.5575803753563126E-11,8.7221914951179464E-8,3.5296445282614162E-5,2.7626692111763856E-3,6.1337289810172044E-2,0.51821011592016675,2.1315242467560442,5.1847507498394583,8.7881337516568241,11.769272238442859,13.573822668881997,14.440705624999156,14.860172691843493,15.248293328069442,15.722598033777677,16.120934242022436,16.407533243314671,16.592690702956556,151.42277698119489,15.632422998158603,0,0.94640178232135896,15.003346308158592,1.5893443947979651,16.592690702956556,1.0468088420748856,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W69:OFFSET(W69,0,-MIN(year-yr0, ageMax)), AH69:OFFSET(AH69,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.2693127297633977E-2},172.21313801085654,2.8574793339997138,0.44038036683092668]
[null,{"$f":"B69+1","v":2034},2.8007297312663019E-30,2.9756193362335301E-22,4.6926499423929556E-16,2.4509198523653967E-11,8.591371707222731E-8,3.6141340571416295E-5,2.9056068482606061E-3,6.4405590413544198E-2,0.53663965531368485,2.1568631079446772,5.1638394363633582,8.6850787901996274,11.553476913761262,13.363939799430518,14.383625880779274,15.077059755028387,15.677385609820215,16.114169920215204,16.407277341944372,16.592690702956556,{"$f":"AD70","v":16.618140667828282},{"$f":"SUM(C70:W70)","v":152.39753500612602},{"$f":"X69-SUM(C70:V70)","v":15.643382642897137},0,0.94640178232135896,15.027217532897138,1.5909231349311441,{"$f":"SUM(AB70:AC70)","v":16.618140667828282},{"$f":"X70 /VLOOKUP($B70,HousingStock,2)","v":1.0457833515509547},2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W70:OFFSET(W70,0,-MIN(year-yr0, ageMax)), AH70:OFFSET(AH70,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.2774826573707257E-2},170.23364749040158,{"$f":"W70 * AJ70 * 0.001","v":2.8289667003929861},{"$f":"AI70 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.44629630679695503}]
[null,2035,2.7556789695579674E-30,2.8678659656840169E-22,4.4969491535177696E-16,2.4141597313093434E-11,8.7970244130875866E-8,3.801125601458098E-5,3.0509552207314385E-3,6.6696100245799306E-2,0.54301905153918117,2.1481639741287144,5.1032851379054804,8.5258336508702346,11.374833288752027,13.311116185035884,14.593557652093395,15.501333464432228,16.067831479164294,16.400392870966748,16.592431913763516,16.618140667828282,16.513408552280481,153.3631330434774,15.547810514929097,0,0.94640178232135896,14.924539184929117,1.5888693673513643,16.513408552280481,1.0447495601202865,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W71:OFFSET(W71,0,-MIN(year-yr0, ageMax)), AH71:OFFSET(AH71,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.2855757704503954E-2},168.32049605544336,2.7795451190860514,0.45193886039817871]
[null,2036,2.6558900975384262E-30,2.7482653905798661E-22,4.4295016622802697E-16,2.4719477654036373E-11,9.2521733241088629E-8,3.9912708787036706E-5,3.1594588907697748E-3,6.7488961611802289E-2,0.54082892858860687,2.1229733065975296,5.009713925432381,8.3940044326196634,11.329872011129847,13.505394472169785,15.004225444027263,15.887394748573987,16.353231357713145,16.58546975218254,16.617881481702884,16.513408552280481,16.386743348052839,154.32183018682878,15.428046204701474,0,0.94640178232135896,14.797873980701477,1.5888693673513643,16.386743348052839,1.0437487157506717,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W72:OFFSET(W72,0,-MIN(year-yr0, ageMax)), AH72:OFFSET(AH72,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.2936113437759876E-2},166.47099073604264,2.7279174000876125,0.4573839572688323]
[null,2037,2.5451296969897717E-30,2.7070455325113226E-22,4.5355311804438233E-16,2.5998437766788922E-11,9.714998614902181E-8,4.1332157802590138E-5,3.1970175018839796E-3,6.7216762831082771E-2,0.5344868420926967,2.0840475595584591,4.9322520961857661,8.3608254704251124,11.495233660534058,13.885440973461829,15.37790623450665,16.169589675598235,16.537776025715811,16.610908641518247,16.513150999617679,16.386743348052839,16.321710593245989,155.28052733018015,15.363013449894623,0,0.94640178232135896,14.732841225894626,1.5888693673513643,16.321710593245989,1.0427621101636053,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W73:OFFSET(W73,0,-MIN(year-yr0, ageMax)), AH73:OFFSET(AH73,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.3016475158546781E-2},164.6789004136732,2.6878413533659513,0.46287701014170068]
[null,2038,2.5069565695925601E-30,2.7718444095279341E-22,4.7701948554258849E-16,2.7298968366257023E-11,1.0060501228959404E-7,4.1823500939211928E-5,3.1841231819067762E-3,6.6428538493745082E-2,0.52468676615846066,2.0518233370572894,4.9127563945636181,8.4828533175898535,11.818713536906646,14.23125839525907,15.651051529648376,16.35206196460032,16.56314176213829,16.506222104199097,16.386487770933762,16.321710593245989,16.366802415421823,156.23922447353152,15.408105272070458,0,0.94640178232135896,14.77793304807046,1.5888693673513643,16.366802415421823,1.0417894416474536,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W74:OFFSET(W74,0,-MIN(year-yr0, ageMax)), AH74:OFFSET(AH74,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.3096841186565398E-2},162.93422769500788,2.6667123113935443,0.46841833200159205]
[null,2039,2.5669658928521918E-30,2.9152567618501726E-22,5.0088162845500445E-16,2.8269824390584124E-11,1.0180097168117328E-7,4.1654816969430946E-5,3.1467842313332825E-3,6.5210538965655443E-2,0.51657388839875562,2.043713099628111,4.9844590139513816,8.7215637625877385,12.113059035339473,14.484036713408043,15.827672164754187,16.377142851722816,16.4587562648952,16.379612023231505,16.321456030415337,16.366802415421823,16.534675273285323,157.19792161688289,15.575978129933958,0,0.94640178232135896,14.945805905933961,1.5888693673513643,16.534675273285323,1.040830416954927,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W75:OFFSET(W75,0,-MIN(year-yr0, ageMax)), AH75:OFFSET(AH75,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.317720931922897E-2},161.22720448318429,2.6658394713490239,0.47400821837487067]
[null,2040,2.6997780434041721E-30,3.0610878559375125E-22,5.1869490036828973E-16,2.8605886791539786E-11,1.0139038453172109E-7,4.1166347440108874E-5,3.0890864135629161E-3,6.4202232361800546E-2,0.51453202796712783,2.073541483279004,5.1247234255529381,8.9387746311645984,12.328213493613687,14.647487696773089,15.851948739771787,16.273929571021082,16.332510268072333,16.314607569941842,16.366547149313057,16.534675273285323,16.787794843936602,158.15661876023427,15.829097700585237,0,0.94640178232135896,15.19892547658524,1.5888693673513643,16.787794843936602,1.0398847510083191,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W76:OFFSET(W76,0,-MIN(year-yr0, ageMax)), AH76:OFFSET(AH76,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.32575791854628E-2},159.55156135599933,2.67851887907428,0.47964703194549813]
[null,2041,2.8348301564855385E-30,3.169951881348995E-22,5.2486097523217482E-16,2.8490512553737079E-11,1.0020141967691597E-7,4.0411542458813854E-5,3.041321952785888E-3,6.3948460344232877E-2,0.52204172134516036,2.1318916623595183,5.2523548522995407,9.0975468461593874,12.467336215996738,14.669954098034667,15.75204537752106,16.149101277324263,16.267692743742817,16.359679768668169,16.53441738893445,16.787794843936602,17.056428813193854,159.11531590358564,16.097731669842489,0,0.94640178232135896,15.467559445842491,1.5888693673513643,17.056428813193854,1.0389521666169788,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W77:OFFSET(W77,0,-MIN(year-yr0, ageMax)), AH77:OFFSET(AH77,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.3337948241401646E-2},157.90609134403351,2.6933140061791936,0.48533505874990446]
[null,2042,2.9356475902597029E-30,3.2076352296939138E-22,5.2274408805398363E-16,2.8156415604818028E-11,9.8364177963523655E-8,3.9786686020276442E-5,3.029300526432954E-3,6.4881800356281924E-2,0.53673215709174593,2.1849865031814448,5.345648178090614,9.200211801215584,12.486458688320322,14.577499992705622,15.631220168211305,16.085011633554743,16.312635331360781,16.5274795701682,16.787533011786632,{"$f":"W77 * V$7 - IF(age<4, 0, $X77*pEarlyRepl*W77/SUM($D77:$T77))","v":17.056428813193854},{"$f":"AD78","v":17.274216212095091},{"$f":"SUM(C78:W78)","v":160.07401304693701},{"$f":"X77-SUM(C78:V78)","v":16.315519068743725},0,{"$f":"94.6401782321359% * (1+newhousingsatGR)","v":0.94640178232135896},15.685346844743728,1.5888693673513643,{"$f":"SUM(AB78:AC78)","v":17.274216212095091},{"$f":"X78 /VLOOKUP($B78,HousingStock,2)","v":1.038032394206426},2.8280000000000003,{"$f":"MATCH(AF78, Eff_MWO)","v":5},24.568374960143533,{"$f":"MMULT(W78:OFFSET(W78,0,-MIN(year-yr0, ageMax)), AH78:OFFSET(AH78,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.3418314290259716E-2},156.29359322624515,{"$f":"W78 * AJ78 * 0.001","v":2.6998493219553992},{"$f":"AI78 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.49107259813393334}]
[null,2043,2.9705456060348196E-30,3.1946980859349411E-22,5.1661407531536064E-16,2.7640154044696646E-11,9.6843238989600814E-8,3.9629421277100555E-5,3.0735137471206999E-3,6.6707596801824171E-2,0.55009949134608371,2.2237966489965473,5.4059733118030717,9.2143231392345371,12.407765574555816,14.465684070035344,15.569185797687524,16.129449529946353,16.479952602190682,16.780488986053605,17.056162791273255,{"$f":"W78 * V$7 - IF(age<4, 0, $X78*pEarlyRepl*W78/SUM($D78:$T78))","v":17.274216212095091},{"$f":"AD79","v":17.405791198229387},{"$f":"SUM(C79:W79)","v":161.03271019028838},{"$f":"X78-SUM(C79:V79)","v":16.447094054878022},0,0.94640178232135896,15.816921830878025,1.5888693673513643,{"$f":"SUM(AB79:AC79)","v":17.405791198229387},{"$f":"X79 /VLOOKUP($B79,HousingStock,2)","v":1.037125171558557},2.8280000000000003,{"$f":"MATCH(AF79, Eff_MWO)","v":5},24.568374960143533,{"$f":"MMULT(W79:OFFSET(W79,0,-MIN(year-yr0, ageMax)), AH79:OFFSET(AH79,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.3498675585895976E-2},154.71841427372075,{"$f":"W79 * AJ79 * 0.001","v":2.6929964133695368},{"$f":"AI79 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.49685996691910589}]
[null,2044,2.9585647002285428E-30,3.1572351276531188E-22,5.0714170524360565E-16,2.7212772975671704E-11,9.6460446939510014E-8,4.0207820261738527E-5,3.1600034937677331E-3,6.8368951971198078E-2,0.5598704631305178,2.2488919836932553,5.4142650249040916,9.1562519280802501,12.312592482002929,14.408275269198063,15.612198627341691,16.294887880066948,16.732234455814961,17.049006048854697,17.273946793436362,17.405791198229387,17.451625919113717,161.99140733363976,16.492928775762351,0,0.94640178232135896,15.862756551762354,1.5888693673513643,17.451625919113717,1.0432996247991195,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W80:OFFSET(W80,0,-MIN(year-yr0, ageMax)), AH80:OFFSET(AH80,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.3579033275841285E-2},154.71841427372075,2.7000878887034387,0.50269759031395089]
[null,2045,2.9238707845728802E-30,3.0993456876210813E-22,4.9930011493323143E-16,2.7105209109936779E-11,9.7868305615452294E-8,4.133928231910692E-5,3.2387034978348418E-3,6.9583334298669863E-2,0.56618854831398147,2.2523413472118015,5.3801428302778023,9.086019394514679,12.263728483164872,14.448080863261717,15.772331580290087,16.544336687245959,16.999979362051526,17.266698669150415,17.405519727451136,17.451625919113717,17.440247589969196,162.95010447699113,16.481550446617831,0,0.94640178232135896,15.851378222617834,1.5888693673513643,17.440247589969196,1.0494740780396821,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W81:OFFSET(W81,0,-MIN(year-yr0, ageMax)), AH81:OFFSET(AH81,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.3659391572267737E-2},154.71841427372075,2.6983274516611142,0.50858601136349213]
[null,2046,2.8702601931530462E-30,3.0514225946053427E-22,4.9732653250662147E-16,2.7500814822116241E-11,1.0062235380065552E-7,4.2368838676579795E-5,3.2962299653072199E-3,7.0368575640015529E-2,0.56705697158078761,2.2381464695209443,5.3388747366426514,9.0499604376552618,12.297609359854626,14.59627356233611,16.013780881941805,16.809074901784509,17.217045978233926,17.398216395343269,17.451353733470672,17.440247589969196,17.417453326914874,163.9088016203425,16.458756183563509,0,0.94640178232135896,15.828583959563511,1.5888693673513643,17.417453326914874,1.0556485312802446,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W82:OFFSET(W82,0,-MIN(year-yr0, ageMax)), AH82:OFFSET(AH82,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.3739751652044082E-2},154.71841427372075,2.6948007594268111,0.51452566583909609]
[null,2047,2.8258792947055991E-30,3.0393612434685041E-22,5.045851083870008E-16,2.8274697323465085E-11,1.0312835724937692E-7,4.3121402046953193E-5,3.3334276084703344E-3,7.0476507367917426E-2,0.56348322181799004,2.2209788884757766,5.3176867724255974,9.074962670382142,12.423744861202309,14.81971928692052,16.270029279132913,17.023703927642721,17.348185507694804,17.444031169477,17.439975581789149,17.417453326914874,17.429691110282981,164.86749876369387,16.470993966931616,0,0.94640178232135896,15.840821742931618,1.5888693673513643,17.429691110282981,1.0618229845208071,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W83:OFFSET(W83,0,-MIN(year-yr0, ageMax)), AH83:OFFSET(AH83,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.3820113459171118E-2},154.71841427372075,2.6966941698637501,0.52051694692157036]
[null,2048,2.8147094480563595E-30,3.0837213022459966E-22,5.1878430896879139E-16,2.8978879707674982E-11,1.0496014274402074E-7,4.3608022987518017E-5,3.3385404389965428E-3,7.0032344939604863E-2,0.55916105434151431,2.2121646675889517,5.3323778910408395,9.1680437670932591,12.613932628011941,15.056860618008539,16.477775425501395,17.153370801133953,17.393868535345721,17.432657792052254,17.417181674247324,17.429691110282981,17.505695344005851,165.82619590704525,16.546998200654485,0,0.94640178232135896,15.916825976654488,1.5888693673513643,17.505695344005851,1.0679974377613695,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W84:OFFSET(W84,0,-MIN(year-yr0, ageMax)), AH84:OFFSET(AH84,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.390047797823098E-2},154.71841427372075,2.7084534243834417,0.5265602900175973]
[null,2049,2.8557906709039778E-30,3.1704982930472162E-22,5.3170465140079154E-16,2.9493608080310508E-11,1.0614460802017988E-7,4.3674909225140709E-5,3.3175000344165704E-3,6.9495165637934259E-2,0.5569419566860393,2.2182761921895575,5.3870716236989473,9.3083919301919416,12.815777529102704,15.249116250505184,16.603284047514375,17.198540822648138,17.382527863582013,17.409873448802642,17.429419266747889,17.505695344005851,17.647120327965634,166.78489305039662,16.688423184614265,0,0.94640178232135896,16.05825096061427,1.5888693673513643,17.647120327965634,1.074171891001932,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W85:OFFSET(W85,0,-MIN(year-yr0, ageMax)), AH85:OFFSET(AH85,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.3980844724885314E-2},154.71841427372075,2.7303344736403861,0.532656078304932]
[null,2050,2.9361536144030379E-30,3.2494596704791354E-22,5.4114889053974576E-16,2.9826440655862281E-11,1.0630741323325816E-7,4.3399657875971265E-5,3.2920533304211957E-3,6.9219365744618011E-2,0.55848061450806574,2.2410288566661896,5.4695391190637626,9.4573424204055367,12.979417578466448,15.365266368958348,16.647005523970932,17.187327503087392,17.359809039744931,17.422105906426246,17.505422315064809,17.647120327965634,17.831169694349537,167.74359019374799,16.872472550998168,0,0.94640178232135896,16.242300326998173,1.5888693673513643,17.831169694349537,1.0803463442424945,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W86:OFFSET(W86,0,-MIN(year-yr0, ageMax)), AH86:OFFSET(AH86,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.4061211869673934E-2},154.71841427372075,2.7588102997553867,0.53880464589624188]
[null,2051,3.009278628932582E-30,3.3071771911356541E-22,5.4725570454856037E-16,2.9872188622875563E-11,1.0563743453294011E-7,4.306676315524383E-5,3.2789884222511525E-3,6.9410597375239635E-2,0.56420890122157141,2.2753354428338035,5.5570612753219795,9.5780998209620467,13.078279759357883,15.405727769840045,16.636151801286275,17.164863804548418,17.372006321308003,17.498077063968758,17.646845093278813,17.831169694349537,18.021727830594269,168.70228733709936,17.0630306872429,0,0.94640178232135896,16.432858463242905,1.5888693673513643,18.021727830594269,1.0865207974830571,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W87:OFFSET(W87,0,-MIN(year-yr0, ageMax)), AH87:OFFSET(AH87,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.4141577981432021E-2},154.71841427372075,2.7882931524221273,0.54500634355829525]
[null,2052,3.0627300082509858E-30,3.3444983727060633E-22,5.4809508851020637E-16,2.9683925833851661E-11,1.0482714832359477E-7,4.2895847544428901E-5,3.2880472498788131E-3,7.0122535788842949E-2,0.57284604180488685,2.3117447745585662,5.628017390106745,9.6510546998209534,13.112718831709756,15.395683350936693,16.614408484947791,17.176924114447939,17.447759013672179,17.639440501379784,17.830891589122437,18.021727830594269,18.184314273605619,169.66098448045074,17.22561713025425,0,0.94640178232135896,16.595444906254254,1.5888693673513643,18.184314273605619,1.0926952507236196,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W88:OFFSET(W88,0,-MIN(year-yr0, ageMax)), AH88:OFFSET(AH88,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.4221942225050684E-2},154.71841427372075,2.8134482690672478,0.55126154681660899]
[null,2053,3.0972926265000022E-30,3.3496281836344237E-22,5.446408417753617E-16,2.9456236891491934E-11,1.0441112922271343E-7,4.301435546175195E-5,3.3217724623312637E-3,7.1196000242089774E-2,0.58201257662461225,2.3412626113161168,5.6708851127851476,9.6764688503969261,13.104169437427624,15.37556131686625,16.62608203606986,17.251826127729419,17.58871594169776,17.823409771567206,18.021446753312354,18.184314273605619,18.298965922902763,170.61968162380211,17.340268779551394,0,0.94640178232135896,16.710096555551399,1.5888693673513643,18.298965922902763,1.0988697039641822,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W89:OFFSET(W89,0,-MIN(year-yr0, ageMax)), AH89:OFFSET(AH89,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.4302304376658382E-2},154.71841427372075,2.8311869904403686,0.5575706572148188]
[null,2054,3.1020432718264924E-30,3.3285179010232202E-22,5.4046320375255258E-16,2.9339336285275707E-11,1.0469958477675547E-7,4.3455549935616729E-5,3.3726235135656964E-3,7.2335260300844931E-2,0.58944408568076545,2.3590956401400218,5.6858182711432734,9.6701598653174354,13.087042393575508,15.386364434005543,16.698582037186895,17.391200153464798,17.772156183755037,18.01388497907265,18.18403066053158,18.298965922902763,18.365882696283929,171.57837876715348,17.40718555293256,0,0.94640178232135896,16.777013328932565,1.5888693673513643,18.365882696283929,1.1050441572047447,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W90:OFFSET(W90,0,-MIN(year-yr0, ageMax)), AH90:OFFSET(AH90,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.4382665065544326E-2},154.71841427372075,2.8415402475062166,0.56393411249633107]
[null,2055,3.0824933377590681E-30,3.3029866850799058E-22,5.3831831075793908E-16,2.9420391768215107E-11,1.0577347924113995E-7,4.412078526442238E-5,3.4265913663826921E-3,7.3258883197660163E-2,0.59393378851000789,2.3653078535909255,5.6821111602961318,9.6575210443024062,13.096237560442658,15.45345849959673,16.833486515435396,17.572580418880023,17.962083654441372,18.176400666308307,18.298680521655346,18.365882696283929,18.402661829609396,172.53707591050485,17.443964686258028,0,0.94640178232135896,{"$f":"Y91 - (VLOOKUP(year, demo, iSc+1) *(1-ComboShare))","v":16.813792462258032},1.5888693673513643,18.402661829609396,1.1112186104453072,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W91:OFFSET(W91,0,-MIN(year-yr0, ageMax)), AH91:OFFSET(AH91,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.4463025474310628E-2},154.71841427372075,2.8472306566926946,0.5703523757609158]
[null,2056,3.0588492398781579E-30,3.2898783865816176E-22,5.3980551722468883E-16,2.9722154147954014E-11,1.0739270291558771E-7,4.4826794706550479E-5,3.4703442779068588E-3,7.3816884580912331E-2,0.595497796092892,2.3637656906193483,5.6746846868000675,9.6643065742070817,13.153345256392985,15.578303875771805,17.009050146759883,17.760375063372333,18.124132006181,18.291002420508235,18.365596251363844,18.402661829609396,18.435719293101382,173.49577305385623,17.477022149750013,0,0.94640178232135896,16.846849925750018,1.5888693673513643,18.435719293101382,1.1173930636858698,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W92:OFFSET(W92,0,-MIN(year-yr0, ageMax)), AH92:OFFSET(AH92,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.4543386735904117E-2},154.71841427372075,2.852345255024086,0.57682591220679458]
[null,2057,3.0467098300892215E-30,3.2989672998018566E-22,5.4534225510218706E-16,3.0177153038008811E-11,1.0911117328776401E-7,4.5399171909723717E-5,3.4967773440813528E-3,7.401126679903644E-2,0.5951095359983779,2.360676267910593,5.6786718117015038,9.706448928365166,13.259608481323371,15.740776670448,17.190822456194347,17.920603662718904,18.238404207778611,18.357890072468699,18.402374811060692,18.435719293101382,18.489810445681567,174.4544701972076,17.531113302330198,0,0.94640178232135896,16.900941078330202,1.5888693673513643,18.489810445681567,1.1235675169264323,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W93:OFFSET(W93,0,-MIN(year-yr0, ageMax)), AH93:OFFSET(AH93,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.4623749460567092E-2},154.71841427372075,2.8607141523775299,0.58335517023965799]
[null,2058,3.0551269440366168E-30,3.3328045182492518E-22,5.5369057735152023E-16,3.0660040068547647E-11,1.1050437457753356E-7,4.5744970256878125E-5,3.5059854180916235E-3,7.396301200845444E-2,0.59433173263063865,2.3623349170957906,5.703434333130093,9.7848653726722787,13.397898609918391,15.908995195468018,17.345912728440467,18.033592623172222,18.305099515390424,18.394653199932549,18.435431758969372,18.489810445681567,18.579292055125304,175.41316734055897,17.620594911773935,0,0.94640178232135896,16.99042268777394,1.5888693673513643,18.579292055125304,1.1297419701669946,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W94:OFFSET(W94,0,-MIN(year-yr0, ageMax)), AH94:OFFSET(AH94,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.4704113648175334E-2},154.71841427372075,2.8745586050973255,0.5899405773907046]
[null,2059,3.0864631133269577E-30,3.3838244527070443E-22,5.625505913627111E-16,3.1051527082029125E-11,1.1134606900663521E-7,4.5865430620886126E-5,3.5036995419074888E-3,7.3866342947805294E-2,0.59474931968290201,2.3726361584680338,5.7495112294331472,9.8869159190800229,13.541079266738171,16.052521219444742,17.455278276844272,18.099538963304084,18.341756925586598,18.427696277191409,18.489522067912684,18.579292055125304,18.703950785801535,176.37186448391034,17.745253642450166,0,0.94640178232135896,17.115081418450171,1.5888693673513643,18.703950785801535,1.1359164234075572,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W95:OFFSET(W95,0,-MIN(year-yr0, ageMax)), AH95:OFFSET(AH95,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.4784478818226046E-2},154.71841427372075,2.8938456062329272,0.59658254488561901]
[null,2060,3.1337119528211674E-30,3.4379715400672847E-22,5.6973359733571206E-16,3.128804167667719E-11,1.1163927693590221E-7,4.5835526704289569E-5,3.4991202348414879E-3,7.3918242630624714E-2,0.59734279457661565,2.3918042077262793,5.809475341374819,9.9925754076633932,13.663242687094362,16.153731966547706,17.519109801842898,18.135784722229442,18.374704983077432,18.48176388991558,18.579002281749528,18.703950785801535,18.850609447599364,177.33056162726172,17.891912304247995,0,0.94640178232135896,17.261740080248,1.5888693673513643,18.850609447599364,1.1420908766481197,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W96:OFFSET(W96,0,-MIN(year-yr0, ageMax)), AH96:OFFSET(AH96,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.486484419317948E-2},154.71841427372075,2.9165364018257929,0.60328147454825309]
[null,2061,3.1838568043767773E-30,3.4818697609321672E-22,5.7407316847742331E-16,3.1370432568360052E-11,1.1156648896506669E-7,4.5775620040261933E-5,3.5015787731024601E-3,7.4240571887852227E-2,0.60216860660415195,2.4167493568931246,5.8715600398319774,10.082725325991237,13.749389092466176,16.212803917707124,17.554193205445159,18.168362783322152,18.42861711718264,18.571206557977924,18.703659068176158,18.850609447599364,18.999426213537046,178.28925877061309,18.040729070185677,0,0.94640178232135896,17.410556846185681,1.5888693673513643,18.999426213537046,1.1482653298886822,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W97:OFFSET(W97,0,-MIN(year-yr0, ageMax)), AH97:OFFSET(AH97,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.4945208980715125E-2},154.71841427372075,2.9395610958690144,0.61003776998955206]
[null,2062,{"$f":"D97 * C$7 - IF(age<4, 0, $X97*pEarlyRepl*D97/SUM($D97:$T97))","v":3.2245103256674028E-30},{"$f":"E97 * D$7 - IF(age<4, 0, $X97*pEarlyRepl*E97/SUM($D97:$T97))","v":3.5083906148968929E-22},{"$f":"F97 * E$7 - IF(age<4, 0, $X97*pEarlyRepl*F97/SUM($D97:$T97))","v":5.7558487703147193E-16},{"$f":"G97 * F$7 - IF(age<4, 0, $X97*pEarlyRepl*G97/SUM($D97:$T97))","v":3.1349979281725148E-11},{"$f":"H97 * G$7 - IF(age<4, 0, $X97*pEarlyRepl*H97/SUM($D97:$T97))","v":1.1142067246307049E-7},{"$f":"I97 * H$7 - IF(age<4, 0, $X97*pEarlyRepl*I97/SUM($D97:$T97))","v":4.5807782728519427E-5},{"$f":"J97 * I$7 - IF(age<4, 0, $X97*pEarlyRepl*J97/SUM($D97:$T97))","v":3.5168478223234724E-3},{"$f":"K97 * J$7 - IF(age<4, 0, $X97*pEarlyRepl*K97/SUM($D97:$T97))","v":7.4840346503031951E-2},{"$f":"L97 * K$7 - IF(age<4, 0, $X97*pEarlyRepl*L97/SUM($D97:$T97))","v":0.60844888057758539},{"$f":"M97 * L$7 - IF(age<4, 0, $X97*pEarlyRepl*M97/SUM($D97:$T97))","v":2.4425766728300116},{"$f":"N97 * M$7 - IF(age<4, 0, $X97*pEarlyRepl*N97/SUM($D97:$T97))","v":5.924531434738034},{"$f":"O97 * N$7 - IF(age<4, 0, $X97*pEarlyRepl*O97/SUM($D97:$T97))","v":10.146296658439715},{"$f":"P97 * O$7 - IF(age<4, 0, $X97*pEarlyRepl*P97/SUM($D97:$T97))","v":13.799668696128286},{"$f":"Q97 * P$7 - IF(age<4, 0, $X97*pEarlyRepl*Q97/SUM($D97:$T97))","v":16.245271340413122},{"$f":"R97 * Q$7 - IF(age<4, 0, $X97*pEarlyRepl*R97/SUM($D97:$T97))","v":17.585726529612781},{"$f":"S97 * R$7 - IF(age<4, 0, $X97*pEarlyRepl*S97/SUM($D97:$T97))","v":18.221669500994551},{"$f":"T97 * S$7 - IF(age<4, 0, $X97*pEarlyRepl*T97/SUM($D97:$T97))","v":18.517802580944547},{"$f":"U97 * T$7 - IF(age<4, 0, $X97*pEarlyRepl*U97/SUM($D97:$T97))","v":18.695811038588637},{"$f":"V97 * U$7 - IF(age<4, 0, $X97*pEarlyRepl*V97/SUM($D97:$T97))","v":18.850315442600742},18.999426213537046,19.132007810999308,179.24795591396446,18.173310667647939,0,0.94640178232135896,17.543138443647944,{"$f":"VLOOKUP(year,HousingStarts, 1+iSc) * AA98 * (1-ComboShare)","v":1.5888693673513643},19.132007810999308,1.1544397831292448,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W98:OFFSET(W98,0,-MIN(year-yr0, ageMax)), AH98:OFFSET(AH98,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.502557268666849E-2},154.71841427372075,2.9600739103902525,0.61685184944838423]
[null,2063,3.249070913318987E-30,3.5176292701671785E-22,5.7520960001076184E-16,3.1309005111444086E-11,1.1149895842294865E-7,4.6007532993902576E-5,3.5452597269686314E-3,7.5620888489364213E-2,0.61495125180002963,2.4646128425442027,5.9618854581059333,10.183400254184493,13.827303624610375,16.274453394032616,17.637323768745336,18.309853439845131,18.642048744781388,18.84240587620048,18.999129887506143,19.132007810999308,19.238064436680812,180.20665305731583,18.279367293329443,0,0.94640178232135896,17.649195069329448,1.5888693673513643,19.238064436680812,1.1606142363698073,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W99:OFFSET(W99,0,-MIN(year-yr0, ageMax)), AH99:OFFSET(AH99,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.5105935276824632E-2},154.71841427372075,2.9764828233389165,0.62372415283551896]
[null,2064,3.2576267012604468E-30,3.5153358022788645E-22,5.7445780569899069E-16,3.1331003322941076E-11,1.1198516284517367E-7,4.6379218578955321E-5,3.5822347571315364E-3,7.6429033766354668E-2,0.6204991514018543,2.4801521652277509,5.9836872440541331,10.203793318969289,13.852142182694818,16.322203304285654,17.722679760995444,18.43270435805594,18.788222029419998,18.991157878769734,19.131709417149192,19.238064436680812,19.318277193204008,181.16535020066721,18.359580049852639,0,0.94640178232135896,17.729407825852643,1.5888693673513643,19.318277193204008,1.1667886896103699,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W100:OFFSET(W100,0,-MIN(year-yr0, ageMax)), AH100:OFFSET(AH100,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.5186297134710047E-2},154.71841427372075,2.9888932138327093,0.63065514054290617]
[null,2065,3.2555027530960349E-30,3.5107412867143305E-22,5.7486142900994808E-16,3.1467625876046703E-11,1.1288986840230171E-7,4.6862927288036314E-5,3.6205173819178621E-3,7.7118552821335118E-2,0.62441138312119715,2.489221736759311,5.9956700512279761,10.222122815443482,13.892784933023902,16.401194758829011,17.841591006732472,18.577236162348306,18.936546275800978,19.123681778224725,19.237764388710271,19.318277193204008,19.382758814541059,182.12404734401858,18.424061671189691,0,0.94640178232135896,17.793889447189695,1.5888693673513643,19.382758814541059,1.1729631428509324,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W101:OFFSET(W101,0,-MIN(year-yr0, ageMax)), AH101:OFFSET(AH101,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.5266658873557659E-2},154.71841427372075,2.9988697080357762,0.6376452861111076]
[null,2066,3.2512478372328652E-30,3.5132079901136066E-22,5.773681803994186E-16,3.172184648238761E-11,1.1406724512804883E-7,4.7363741998235071E-5,3.6531805676301384E-3,7.7604783379130113E-2,0.62669476870686269,2.4942066002503243,6.0064403216194879,10.252114940844875,13.960019194787414,16.511239431906059,17.98148786014902,18.723894773754274,19.068689085138814,19.229692249265792,19.317975894188962,19.382758814541059,19.44622511042925,183.08274448736995,18.487527967077881,0,0.94640178232135896,17.857355743077886,1.5888693673513643,19.44622511042925,1.1791375960914949,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W102:OFFSET(W102,0,-MIN(year-yr0, ageMax)), AH102:OFFSET(AH102,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.5347021082010826E-2},154.71841427372075,3.0086891126954241,0.64469506585052139]
[null,2067,3.2535322163531218E-30,3.528527749913605E-22,5.8203262154541612E-16,3.2052687188242528E-11,1.1528625891181982E-7,4.779104299909291E-5,3.6762137802636777E-3,7.7888573278764611E-2,0.62794977456929857,2.4986870468505313,6.0240634625848681,10.301730146355174,14.053684672883925,16.640704928657961,18.123443316683915,18.854553660602704,19.174394708956136,19.309870098107243,19.382456509833386,19.44622511042925,19.522065500786592,184.04144163072132,18.563368357435223,0,0.94640178232135896,17.933196133435228,1.5888693673513643,{"$f":"SUM(AB103:AC103)","v":19.522065500786592},1.1853120493320575,2.8280000000000003,5,24.568374960143533,{"$f":"MMULT(W103:OFFSET(W103,0,-MIN(year-yr0, ageMax)), AH103:OFFSET(AH103,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.5427384103877555E-2},154.71841427372075,3.0204230176294118,0.6518049495369147]
[null,2068,3.267719629166809E-30,3.5570340143393741E-22,5.881028887175867E-16,3.2395227831224708E-11,1.1632633580903822E-7,4.8092364336759722E-5,3.6896571827745666E-3,7.8044551309797677E-2,0.62907778675252646,2.5060182965919995,6.0532169736826091,10.370850142962334,14.163880353521538,16.772075529554975,18.24991213944924,18.959072243269429,19.254341995718342,19.374323657774141,19.445921815864548,{"$f":"W103 * V$7 - IF(age<4, 0, $X103*pEarlyRepl*W103/SUM($D103:$T103))","v":19.522065500786592},{"$f":"AD104","v":19.617599920928765},{"$f":"SUM(C104:W104)","v":185.0001387740727},{"$f":"X103-SUM(C104:V104)","v":18.658902777577396},0,0.94640178232135896,18.0287305535774,1.5888693673513643,{"$f":"SUM(AB104:AC104)","v":19.617599920928765},{"$f":"X104 /VLOOKUP($B104,HousingStock,2)","v":1.1914865025726198},2.8280000000000003,{"$f":"MATCH(AF104, Eff_MWO)","v":5},24.568374960143533,{"$f":"MMULT(W104:OFFSET(W104,0,-MIN(year-yr0, ageMax)), AH104:OFFSET(AH104,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.5507747940207661E-2},154.71841427372075,{"$f":"W104 * AJ104 * 0.001","v":3.0352039516223681},{"$f":"AI104 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.65897539598290444}]
[null,2069,3.2941188773576684E-30,3.5941318435816715E-22,5.9438782640340098E-16,3.2687487536461171E-11,1.1705977046357219E-7,4.8268231424509174E-5,3.6970460132323599E-3,7.818474596911161E-2,0.63092352664512563,2.5181461954221835,6.0938313492039269,10.452168524361587,14.275697580078514,16.889114251749739,18.351078944293484,19.038121746963544,19.318610210593054,19.437762333850294,19.521761023371333,{"$f":"W104 * V$7 - IF(age<4, 0, $X104*pEarlyRepl*W104/SUM($D104:$T104))","v":19.617599920928765},{"$f":"AD105","v":19.732090132656278},{"$f":"SUM(C105:W105)","v":185.95883591742407},{"$f":"X104-SUM(C105:V105)","v":18.773392989304909},0,0.94640178232135896,18.143220765304914,1.5888693673513643,{"$f":"SUM(AB105:AC105)","v":19.732090132656278},{"$f":"X105 /VLOOKUP($B105,HousingStock,2)","v":1.1976609558131823},2.8280000000000003,{"$f":"MATCH(AF105, Eff_MWO)","v":5},{"$f":"VLOOKUP(year, BaseUEC_MWO,2)","v":24.568374960143533},{"$f":"MMULT(W105:OFFSET(W105,0,-MIN(year-yr0, ageMax)), AH105:OFFSET(AH105,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.5588112294618367E-2},154.71841427372075,{"$f":"W105 * AJ105 * 0.001","v":3.0529176956307116},{"$f":"AI105 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.66620685458285367}]
[null,2070,3.3284746521755093E-30,3.6325416101461053E-22,5.9975020915452215E-16,3.2893581332523344E-11,1.1748784176362079E-7,4.8364892377228108E-5,3.7036871700792434E-3,7.8414143203709388E-2,0.63397688691433862,2.5350418288751233,6.1416134013024779,10.53468351790357,14.375316103753002,16.98273759154684,18.427593431088209,19.101668249851926,19.381866460309904,19.51356971933005,19.617293953503481,{"$f":"W105 * V$7 - IF(age<4, 0, $X105*pEarlyRepl*W105/SUM($D105:$T105))","v":19.732090132656278},{"$f":"AD106","v":19.857915470953312},{"$f":"SUM(C106:W106)","v":186.91753306077544},{"$f":"X105-SUM(C106:V106)","v":18.899218327601943},0,0.94640178232135896,18.269046103601948,1.5888693673513643,{"$f":"SUM(AB106:AC106)","v":19.857915470953312},{"$f":"X106 /VLOOKUP($B106,HousingStock,2)","v":1.2038354090537449},{"$f":"VLOOKUP(year, BaseEF_MWO,2)","v":2.8280000000000003},{"$f":"MATCH(AF106, Eff_MWO)","v":5},{"$f":"VLOOKUP(year, BaseUEC_MWO,2)","v":24.568374960143533},{"$f":"MMULT(W106:OFFSET(W106,0,-MIN(year-yr0, ageMax)), AH106:OFFSET(AH106,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.5668476718369771E-2},{"$f":" VLOOKUP(year, BasePrice_MWO, 2)","v":154.71841427372075},{"$f":"W106 * AJ106 * 0.001","v":3.072385192447483},{"$f":"AI106 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.67349977120537474}]

{"sheet":"Standards Case - PC1","index":8,"n_rows":129,"n_cols":75,"rows_kept":129,"cut":false,"hidden":false,"merged":[[4,44,4,48],[6,58,6,61],[6,62,6,67],[6,69,6,74]]}
[null,{"$f":"RIGHT(CELL(\"filename\",A1), LEN(CELL(\"filename\",A1)) - FIND(\"]\",CELL(\"filename\",A1)))","v":"Standards Case - PC1"}]
[]
[null,"Historical and Forecasted Shipments for PC1"]
[null,"Standards Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Segments",null,null,"Annual Shipments",null,null,null,null,null,null,"UEC",null,"Cumulative","Total Energy (site)","Incr. Equip. Cost",null,"Oper Cost","delta UEC","Energy Saving",null,"Discounted Values",null,null,null,null,null,null,"Power Generation",null,0.05,0.03,2.5000000000000001E-2,0.03,null,0.05,0.03,2.5000000000000001E-2,0.03,0.03,0.03,0.03,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,0.03,0.03,0.03,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Year",20,{"$f":"C6 - 1","v":19},18,17,{"$f":"F6 - 1","v":16},15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,"New Shipment","Total Stock"," Retiring Units","% Early Repl.","Saturation in New Houses","MS Impact","Repl. Units","New Units","Total Shipment","Saturation","Efficiency",null,"Elec","Shipment Impact","Shipment Impact","Elec","per Unit","Total","Fuel","Elec","Energy Savings","Oper. Cost Saving","Discount Factor (Non-monetized)","Discounted Energy Savings","Discount Factor (Monetary)","Incr. Equip. Cost","Oper. Cost Saving",null,"Year","CO2 Marg. Emiss. rate","NOx Marg. Emiss. rate","CO2 Price $/ton (1)","CO2 Price $/ton (2)","CO2 Price $/ton (3)","CO2 Price $/ton (4)","CO2 reduction","CO2 Value (1)","CO2 Value (2)","CO2 Value (3)","CO2 Value (4)","NOx Price $/kt (1)","NOx Price $/kt (2)","NOx Price $/kt (3)","NOx Price $/kt (4)","NOx Price $/kt (5)","NOx Price $/kt (6)","NOx reduction","NOx Value (1)","NOx Value (2)","NOx Value (3)","NOx Value (4)","NOx Value (5)","NOx Value (6)"]
[null,"Survival",{"$f":"INDEX(fSurv, age)","v":9.2608585244846608E-9},6.1113997440465084E-7,1.8348005746404716E-5,2.8099817044113795E-4,2.4340614581532805E-3,1.308203690300902E-2,4.7370968904119182E-2,0.12428470312506645,0.25176333608702506,0.4160013107691749,0.58759226728767311,0.73794527089201833,0.85115867472231099,0.92543537320609981,0.96793127368393317,0.98877031223383904,0.9971243668597054,0.99958040137713622,0.99998440342210482,1,null,"million","million",null,null,"%","million","million","million",null,"EF",null,"kWh/yr","million",null,"quad","$","billion $","billion $","kWh/yr","quad","billion $",null,"quad",null,"billion $","billion $",null,null,"Mt/quad","kt/quad","2007 $","2007 $","2007 $","2007 $","Mt ","million 2010$",null,null,null,"million 2010$",null,null,null,null,null,"kt ","million 2010$"]
[null,1972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Base Case - PC1'!W8","v":0.29365564491692403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1972]
[null,{"$f":"B8+1","v":1973},{"$f":"D8 * C$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W8 * V$7","v":0.29365564491692403},{"$f":"'Base Case - PC1'!W9","v":0.41616803180901657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1973]
[null,1974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.29365106489378373,{"$f":"W9 * V$7","v":0.41616803180901657},{"$f":"'Base Case - PC1'!W10","v":0.66680405995467151},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1974]
[null,1975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.29352784931135184,0.41616154101189096,0.66680405995467151,{"$f":"'Base Case - PC1'!W11","v":0.98383993137772008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1975]
[null,1976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2926837709002727,0.41598692020239347,0.66679366009320962,0.98383993137772008,{"$f":"'Base Case - PC1'!W12","v":1.6356806463684719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1976]
[null,1977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28939702353884006,0.4147906944287304,0.66651387439170018,0.98382458684159391,1.6356806463684719,{"$f":"'Base Case - PC1'!W13","v":2.0172459429484242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977]
[null,1978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28011642959428867,0.41013272444198667,0.66459722500603324,0.98341177539981561,1.6356551353478592,2.0172459429484242,{"$f":"'Base Case - PC1'!W14","v":2.3389578596726976},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI15","v":24.568374960143533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1978]
[null,1979,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25922965256275071,0.39698029034859372,0.65713400567895852,0.98058384390791997,1.6349688167055871,2.0172144808149413,2.3389578596726976,{"$f":"'Base Case - PC1'!W15","v":2.6251318321076615},null,null,null,null,null,null,null,null,null,null,null,24.568374960143533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1979]
[null,1980,0,0,0,0,0,0,0,0,0,0,0,0,0.22064556752403602,0.36737960315421669,0.6360605550978593,0.96957219351229207,1.6302672461929204,2.0163680603967706,2.3389213799342459,2.6251318321076615,{"$f":"'Base Case - PC1'!W16","v":3.3742342893638919},{"$f":"SUM(C16:W16)","v":14.178580727283896},null,null,null,null,null,null,null,null,null,null,24.568374960143533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1980]
[null,1981,0,0,0,0,0,0,0,0,0,0,0,0.16282435309764789,0.3126983361407516,0.58863293718866638,0.93847924819487782,1.6119598540427749,2.0105697255792623,2.3379399717442388,2.6250908890345568,3.3742342893638919,{"$f":"'Base Case - PC1'!W17","v":4.1354944644033056},18.097924068789975,null,null,null,null,null,null,null,null,null,null,24.568374960143533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1981]
[null,1982,0,0,0,0,0,0,0,0,0,0,9.5674330806295588E-2,0.23075425837087035,0.50102003071540657,0.86850189329940675,1.5602663546509901,1.9879916553289112,2.3312169140814718,2.6239894045126255,3.3741816628559613,4.1354944644033056,{"$f":"'Base Case - PC1'!W18","v":3.8072360842573181},21.516327053282563,null,null,null,null,null,null,null,null,null,null,24.568374960143533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1982]
[null,1983,0,0,0,0,0,0,0,0,0,3.9800647022382618E-2,0.13558941786242523,0.36972536228860803,0.73923292049454103,1.4439256762173598,1.9242392950155436,2.3050380760211437,2.6164437736212269,3.3727658608769349,4.1354299648417561,3.8072360842573181,{"$f":"'Base Case - PC1'!W19","v":5.5485953544334734},26.438022432952714,null,null,null,null,null,null,null,null,null,null,24.568374960143533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1983]
[null,1984,0,0,0,0,0,0,0,0,1.0020343672777168E-2,5.6405375557198274E-2,0.21724776390091954,0.54551343776664196,1.2290098649666847,1.780759110120552,2.2311184408131086,2.5870619269857444,3.3630670235929427,4.1336947441235585,3.8071767044031648,5.5485953544334734,{"$f":"'Base Case - PC1'!W20","v":8.5403291381571673},34.049999228493938,null,null,null,null,null,null,null,null,null,null,24.568374960143533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1984]
[null,1985,0,0,0,0,0,0,0,1.2453754385822484E-3,1.4200805523521777E-2,9.0375354544454764E-2,0.32053947773319413,0.90694201773180305,1.5157085641698909,2.0647559269408906,2.5040981460865219,3.3253008309813219,4.121807754525495,3.805579218300998,5.5485088153338191,8.5403291381571673,{"$f":"'Base Case - PC1'!W21","v":10.177880202646129},42.937271628113791,null,null,null,null,null,null,null,null,null,null,24.568374960143533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1985]
[null,1986,0,0,0,0,0,0,5.8994641175033475E-5,1.7649428986277079E-3,{"$f":"L21 * K$7","v":2.2753200760159614E-2},0.13334484289027551,0.53291211649748715,1.1185099669797023,1.7574349184000453,2.317381002368283,3.2186626687139923,4.0755211404100322,3.7946357685828351,5.5461806686759578,8.5401959382485142,10.177880202646129,{"$f":"'Base Case - PC1'!W22","v":11.637741545688545},{"$f":"SUM(C22:W22)","v":52.874977918401768},0,null,null,null,null,null,null,null,null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W22 - W22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1986]
[null,{"$f":"B22+1","v":1987},0,0,0,0,0,7.7177007293156337E-7,8.3607055168439127E-5,2.8278748016214738E-3,3.3571342496055985E-2,0.22169213898772988,0.6572278074814637,1.2968907869338135,1.9724589428024484,2.9786642880458745,3.9448243683628785,3.7520231937153437,5.5302318877430521,8.5366124837938386,10.17772146254474,11.637741545688545,{"$f":"'Base Case - PC1'!W23","v":11.792986249689211},62.53555875191185,{"$f":"X22-SUM(C23:V23)","v":2.1324054161791253},null,null,null,null,null,null,null,null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W23 - W23","v":0},{"$f":"AJ23+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ22:OFFSET(AJ22,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1987]
[null,1988,0,0,0,0,1.8785357890788646E-9,1.0937505810654316E-6,1.3395916929235304E-4,4.1724043356322453E-3,5.5813952495819309E-2,0.27340762938623986,0.76204299791893404,1.4555667488697368,2.5353159478558025,3.6506800115684173,3.6317005887845513,5.4681291103692304,8.512064318029589,10.173450904635166,11.637560036746004,11.792986249689211,{"$f":"'Base Case - PC1'!W24","v":10.275141944911608},70.228167900394354,2.5825327964291063,null,null,null,null,null,null,null,null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W24 - W24","v":0},{"$f":"AJ24+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ23:OFFSET(AJ23,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1988]
[null,1989,0,0,0,5.2786511983936038E-13,2.6622561342041221E-9,1.7524587961789952E-6,1.9765083603864715E-4,6.9368205161794644E-3,6.8834016885924693E-2,0.3170108859967482,0.8552797661569157,1.8709244139373045,3.1073079604818048,3.3609041897546437,5.2927731744678814,8.4164764934926364,10.144195792062638,11.632676932581091,11.79280231946055,10.275141944911608,{"$f":"'Base Case - PC1'!W25","v":9.6802200000000003},76.821684116663548,3.0867037837308118,null,null,null,null,null,null,null,null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W25 - W25","v":0},{"$f":"AJ25+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ24:OFFSET(AJ24,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1989]
[null,1990,0,0,9.6852722521391986E-18,7.4808910295705495E-13,4.2655924127809876E-9,2.5856755309681672E-6,3.2860390896539336E-4,8.5550153535729617E-3,7.9811718234444898E-2,0.35579750379563035,1.0993407183092818,2.2930232146426706,2.8606627560202251,4.8981195180089179,8.1465708122772114,10.03027964067897,11.59922562128342,11.7878540758476,10.27498168785988,9.6802200000000003,{"$f":"'Base Case - PC1'!W26","v":7.6160699999999997},80.730843476162647,3.7069106405008938,null,{"$f":"'Base Case - PC1'!AA26","v":0},null,null,{"$f":"'Base Case - PC1'!AC26 * (1+MSimpact_MWO)","v":0},{"$f":"SUM(AC26:AD26)","v":0},{"$f":"AF27 * AF$41/AF$42","v":0.73692784460768135},null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W26 - W26","v":0},{"$f":"AJ26+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ25:OFFSET(AJ25,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1990]
[null,1991,0,5.9190570362744251E-24,1.3725943159878793E-17,1.1986236638390569E-12,6.2936931532196349E-9,4.2988084635582923E-6,4.0525936628836692E-4,9.9193757066694376E-3,8.9576766527023857E-2,0.4573271797985875,1.3473627096351555,2.1110125524220527,4.1690769175799556,7.5391248000096809,9.7086213480084194,11.468969939227152,11.753956532014135,10.270670319693703,9.6800690216947274,7.6160699999999997,{"$f":"'Base Case - PC1'!W27","v":6.5567700000000002},82.778937026786892,4.5086764493757556,null,{"$f":"'Base Case - PC1'!AA27","v":0},null,null,{"$f":"'Base Case - PC1'!AC27 * (1+MSimpact_MWO)","v":0},0,{"$f":"AF28 * AF$41/AF$42","v":0.75490402953339653},null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W27 - W27","v":0},{"$f":"AJ27+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ26:OFFSET(AJ26,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1991]
[null,1992,5.4815549811292922E-32,8.3884725514080179E-24,2.1992353871895689E-17,1.7685162613726339E-12,1.046356399713036E-8,5.3016179850744657E-6,4.6989043814891314E-4,1.1133021834714551E-2,0.11513821646936312,0.56050465328973187,1.2404146519504118,3.0765505953132011,6.4169914733423479,8.9847016205108794,11.101174681118879,11.621963270142588,10.241135639749352,9.6760072780639987,7.6159512153709894,6.5567700000000002,{"$f":"'Base Case - PC1'!W28","v":7.1181000000000001},84.337011519677915,5.5600255071089748,null,{"$f":"'Base Case - PC1'!AA28","v":0},null,null,{"$f":"'Base Case - PC1'!AC28 * (1+MSimpact_MWO)","v":0},0,0.7733187149538997,null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W28 - W28","v":0},{"$f":"AJ28+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ27:OFFSET(AJ27,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH28 - AI28","v":0},null,null,null,null,null,null,null,null,1992]
[null,1993,7.7684457535112535E-32,1.3440406582368355E-23,3.2448746526275273E-17,2.9402423394873916E-12,1.290446400332201E-8,6.1471240522351588E-6,5.273820311411429E-4,1.4309919052244432E-2,0.14111452140452421,0.51601412110866118,1.8077573397253244,4.7353885111073906,7.6474067240894401,10.273419734047355,11.249261710777004,10.126130884144064,9.6481826308694654,7.6127555727292222,6.5566677368259541,7.1181000000000001,{"$f":"'Base Case - PC1'!W29","v":7.1676000000000002},84.614642947943253,6.8899685717346699,null,{"$f":"'Base Case - PC1'!AA29","v":0},null,null,{"$f":"'Base Case - PC1'!AC29 * (1+MSimpact_MWO)","v":0},0,0.79218259739265917,null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W29 - W29","v":0},{"$f":"AJ29+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ28:OFFSET(AJ28,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH29 - AI29","v":0},null,null,null,null,null,null,null,null,1993]
[null,1994,1.2446970387086572E-31,1.9830726121530875E-23,5.3947583340737111E-17,3.6261307754570077E-12,1.4962477734032613E-8,6.8992311933722836E-6,6.7787473044433357E-4,1.7538376399397128E-2,0.12991343659833071,0.75202942287833152,2.7824776717295903,5.6433676266296242,8.7443103256977839,10.410464709606005,9.8013987641797762,9.5398365524139042,7.5908640805153196,6.5539165680730065,7.1179889819988844,7.1676000000000002,{"$f":"'Base Case - PC1'!W30","v":8.4882600000000004},84.740651305647674,8.3622516422955755,null,{"$f":"'Base Case - PC1'!AA30","v":0},null,null,{"$f":"'Base Case - PC1'!AC30 * (1+MSimpact_MWO)","v":0},0,0.81150663429785297,null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W30 - W30","v":0},{"$f":"AJ30+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ29:OFFSET(AJ29,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH30 - AI30","v":0},null,null,null,null,null,null,null,null,1994]
[null,1995,1.8364954904929983E-31,3.2969524702050845E-23,6.6532268305300167E-17,4.204428868529428E-12,1.6793152738676339E-8,8.8679822392900631E-6,8.3080988304457903E-4,1.6146252899580677E-2,0.18933343633944888,1.1575143586254715,3.3159991788691556,6.4528224520609241,8.8609573454716362,9.070561123270517,9.233906144914533,7.505621047015766,6.5350699083911303,7.1150022836244782,7.1674882099682788,8.4882600000000004,{"$f":"'Base Case - PC1'!W31","v":8.0803799999999999},83.189901436113558,9.6311298695341208,null,{"$f":"'Base Case - PC1'!AA31","v":0},null,null,{"$f":"'Base Case - PC1'!AC31 * (1+MSimpact_MWO)","v":0},0,0.83130205040721294,null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W31 - W31","v":0},{"$f":"AJ31+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ30:OFFSET(AJ30,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH31 - AI31","v":0},null,null,null,null,null,null,null,null,1995]
[null,1996,3.0532610388519516E-31,4.0660528749184509E-23,7.7142885040127819E-17,4.7188451955066369E-12,2.1585213780243764E-8,1.0868685549373791E-5,7.6486364402408044E-4,2.3531249927097073E-2,0.29141967649618183,1.3794600049190764,3.7916285750112806,6.5389015686666863,7.7204867846706495,8.5453833793690794,7.264925339826906,6.4616831137898636,7.0945421472644155,7.1644807417859839,8.4881276121917164,8.0803799999999999,{"$f":"'Base Case - PC1'!W32","v":8.6832900000000013},81.529015947838445,10.344175488275113,null,{"$f":"'Base Case - PC1'!AA32","v":0},null,null,{"$f":"'Base Case - PC1'!AC32 * (1+MSimpact_MWO)","v":0},0,0.85158034426812923,null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W32 - W32","v":0},{"$f":"AJ32+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ31:OFFSET(AJ31,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH32 - AI32","v":0},null,null,null,null,null,null,null,null,1996]
[null,1997,3.7655140427693896E-31,4.7145100788924635E-23,8.6581398763550055E-17,6.0654055808293368E-12,2.6455048596518258E-8,1.0005974416892975E-5,1.1146981085715722E-3,3.6219007978130865E-2,0.34729745283705066,1.5773224571545514,3.8422079983037807,5.6972967117320303,7.2734771921778494,6.7232188931771644,6.2544651664725857,7.0148726541067665,7.1438783235319017,8.4845660055349494,8.0802539737239076,8.6832900000000013,{"$f":"'Base Case - PC1'!W33","v":9.0505800000000001},80.210070567274769,10.369525380563672,null,{"$f":"'Base Case - PC1'!AA33","v":0},null,null,{"$f":"'Base Case - PC1'!AC33 * (1+MSimpact_MWO)","v":0},0,0.8723532949168018,null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W33 - W33","v":0},{"$f":"AJ33+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ32:OFFSET(AJ32,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH33 - AI33","v":0},null,null,null,null,null,null,null,null,1997]
[null,1998,{"$f":"D33 *C$7 - IF(age<4, 0, $X33*pEarlyRepl*D33/SUM($D33:$T33))","v":4.3660410852880119E-31},{"$f":"E33 *D$7 - IF(age<4, 0, $X33*pEarlyRepl*E33/SUM($D33:$T33))","v":5.2913353824274847E-23},{"$f":"F33 *E$7 - IF(age<4, 0, $X33*pEarlyRepl*F33/SUM($D33:$T33))","v":1.112880964513319E-16},{"$f":"G33 *F$7 - IF(age<4, 0, $X33*pEarlyRepl*G33/SUM($D33:$T33))","v":7.4338202545530255E-12},{"$f":"H33 *G$7 - IF(age<4, 0, $X33*pEarlyRepl*H33/SUM($D33:$T33))","v":2.4355156679426934E-8},{"$f":"I33 *H$7 - IF(age<4, 0, $X33*pEarlyRepl*I33/SUM($D33:$T33))","v":1.4582521792047663E-5},{"$f":"J33 *I$7 - IF(age<4, 0, $X33*pEarlyRepl*J33/SUM($D33:$T33))","v":1.7157295006700818E-3},{"$f":"K33 *J$7 - IF(age<4, 0, $X33*pEarlyRepl*K33/SUM($D33:$T33))","v":4.3163760821944612E-2},{"$f":"L33 *K$7 - IF(age<4, 0, $X33*pEarlyRepl*L33/SUM($D33:$T33))","v":0.39711196389821352},{"$f":"M33 *L$7 - IF(age<4, 0, $X33*pEarlyRepl*M33/SUM($D33:$T33))","v":1.5983635635421805},{"$f":"N33 *M$7 - IF(age<4, 0, $X33*pEarlyRepl*N33/SUM($D33:$T33))","v":3.3476874922572284},{"$f":"O33 *N$7 - IF(age<4, 0, $X33*pEarlyRepl*O33/SUM($D33:$T33))","v":5.3674280969085997},{"$f":"P33 *O$7 - IF(age<4, 0, $X33*pEarlyRepl*P33/SUM($D33:$T33))","v":5.722526082984678},{"$f":"Q33 *P$7 - IF(age<4, 0, $X33*pEarlyRepl*Q33/SUM($D33:$T33))","v":5.7881033055391082},{"$f":"R33 *Q$7 - IF(age<4, 0, $X33*pEarlyRepl*R33/SUM($D33:$T33))","v":6.789914622820155},{"$f":"S33 *R$7 - IF(age<4, 0, $X33*pEarlyRepl*S33/SUM($D33:$T33))","v":7.0636548005191928},{"$f":"T33 *S$7 - IF(age<4, 0, $X33*pEarlyRepl*T33/SUM($D33:$T33))","v":8.4601675063484159},{"$f":"U33 *T$7 - IF(age<4, 0, $X33*pEarlyRepl*U33/SUM($D33:$T33))","v":8.0768635102841433},{"$f":"V33 *U$7 - IF(age<4, 0, $X33*pEarlyRepl*V33/SUM($D33:$T33))","v":8.6831545703911299},{"$f":"W33 *V$7 - IF(age<4, 0, $X33*pEarlyRepl*W33/SUM($D33:$T33))","v":9.0505800000000001},{"$f":"'Base Case - PC1'!W34","v":10.26135},80.651799612700046,9.8196209545747166,null,{"$f":"'Base Case - PC1'!AA34","v":0},null,null,{"$f":"'Base Case - PC1'!AC34 * (1+MSimpact_MWO)","v":0},0,0.89363296872032016,null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W34 - W34","v":0},{"$f":"AJ34+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ33:OFFSET(AJ33,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH34 - AI34","v":0},null,null,null,null,null,null,null,null,1998]
[null,1999,4.9002308382260874E-31,6.8012604416809294E-23,1.3639577674827869E-16,6.8437544677262292E-12,3.5494754256703521E-8,2.2445236643347248E-5,2.0447091716811762E-3,4.9354942540501573E-2,0.40240934303732501,1.392642384824579,3.1538592449660845,4.2229110604947691,4.9265943386984947,6.2836271730071243,6.8371323879301711,8.3651624668027029,8.0536374139043332,8.6795111306912798,9.0504388419240343,10.26135,{"$f":"'Base Case - PC1'!W35","v":11.307780000000001},82.98847791873132,8.9711016939687198,{"$f":"'Base Case - PC1'!Z35","v":0},{"$f":"'Base Case - PC1'!AA35","v":0},null,null,{"$f":"'Base Case - PC1'!AC35 * (1+MSimpact_MWO)","v":0},0,0.91543172638564407,null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W35 - W35","v":0},{"$f":"AJ35+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ34:OFFSET(AJ34,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH35 - AI35","v":0},null,null,null,null,null,null,null,null,1999]
[null,2000,6.2985510738581146E-31,8.3356911510845513E-23,1.2556924630082379E-16,9.9739610063914834E-12,5.4633085432701243E-8,2.6748960839854155E-5,2.3379914483506888E-3,5.0013325734146963E-2,0.35061629277962658,1.3120095798873714,2.4813498845903132,3.6355569938459444,5.3483637770258454,6.3273241630836701,8.0969023610653732,7.9631975803643158,8.654552040842308,9.0466412902496494,10.261189958055416,11.307780000000001,{"$f":"'Base Case - PC1'!W36","v":12.51756},87.355422042576237,8.1506158761550864,{"$f":"'Base Case - PC1'!Z36","v":0},{"$f":"'Base Case - PC1'!AA36","v":0},null,null,{"$f":"'Base Case - PC1'!AC36 * (1+MSimpact_MWO)","v":0},0,0.93776223013955728,null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W36 - W36","v":0},{"$f":"AJ36+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ35:OFFSET(AJ35,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH36 - AI36","v":0},null,null,null,null,null,null,null,null,2000]
[null,2001,7.719565645399272E-31,7.6740385970296747E-23,1.8300229385968751E-16,1.5351797052143434E-11,6.5108614625940401E-8,3.0585690406243216E-5,2.3691796981438595E-3,4.3576241858927271E-2,0.33031590881058087,1.0322448044665111,2.1362251768674954,3.9467997562663957,5.3855568491887524,7.4931598583258845,7.7078279765588471,8.5573641236676572,9.0206264687470501,10.256884376880073,11.307603637328409,12.51756,{"$f":"'Base Case - PC1'!W37","v":13.311539999999999},93.049685009479091,7.6172770330971389,{"$f":"'Base Case - PC1'!Z37","v":0},{"$f":"'Base Case - PC1'!AA37","v":0},null,null,{"$f":"'Base Case - PC1'!AC37 * (1+MSimpact_MWO)","v":0},0,{"$f":"AF38 * AF$41/AF$42","v":0.9606374510837653},null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W37 - W37","v":0},{"$f":"AJ37+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ36:OFFSET(AJ36,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH37 - AI37","v":0},null,null,null,null,null,null,null,null,2001]
[null,2002,7.1068185758526567E-31,1.118400171854018E-22,2.8167486053036673E-16,1.8295401589846367E-11,7.4447450188845158E-8,3.099369624097774E-5,2.0642487980576203E-3,4.1053214664009567E-2,0.25988139563098772,0.88867247367499058,2.3191090173150068,3.9742462079789584,6.3778680144950792,7.1330966600951538,8.2829403555988304,8.9193276500478529,10.227389340249747,11.302858982414296,12.517364768900402,13.311539999999999,{"$f":"'Base Case - PC1'!W38","v":13.17789},98.735333398025361,7.4922416114537356,{"$f":"'Base Case - PC1'!Z38","v":0},{"$f":"'Base Case - PC1'!AA38","v":0},null,null,{"$f":"'Base Case - PC1'!AC38 * (1+MSimpact_MWO)","v":0},0,{"$f":"AF39 * AF$41/AF$42","v":0.98407067672940862},null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W38 - W38","v":0},{"$f":"AJ38+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ37:OFFSET(AJ37,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH38 - AI38","v":0},null,null,null,null,null,null,null,null,2002]
[null,2003,1.0357345765299393E-30,1.7214276705496193E-22,3.3568413350328312E-16,2.0919597297073239E-11,7.5440561465874119E-8,2.7004578953181804E-5,1.9447305552629268E-3,3.2299282103725249E-2,0.2237351466611246,0.96475239101965604,2.3352363401057934,4.7065175396701102,6.0713970998727342,7.6653259992274689,8.6332961727151414,10.112538951295779,11.270356106544389,12.512112499881487,13.311332385529484,13.17789,{"$f":"'Base Case - PC1'!W39","v":14.131259999999999},105.1500217252226,7.7165716728027576,{"$f":"'Base Case - PC1'!Z39","v":0},{"$f":"'Base Case - PC1'!AA39","v":0},null,null,{"$f":"'Base Case - PC1'!AC39 * (1+MSimpact_MWO)","v":0},0,{"$f":"AF40 * AF$41/AF$42","v":1.0080755187153685},null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W39 - W39","v":0},{"$f":"AJ39+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ38:OFFSET(AJ38,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH39 - AI39","v":0},null,null,null,null,null,null,null,null,2003]
[null,2004,1.5941898117093213E-30,2.0514999275724385E-22,3.8383289141917234E-16,2.119865974896284E-11,6.5730804823597093E-8,2.5441036890358829E-5,1.5300482881609419E-3,2.7806856281421072E-2,0.24288928046104269,0.97146137843982083,2.7655133121639612,4.4803587775585996,6.5244087188169271,7.9895576655954299,9.7882427073061091,11.14379352645445,12.476132254521733,13.305746968792034,13.177684470012121,14.131259999999999,{"$f":"'Base Case - PC1'!W40","v":15.37074},112.39715147148071,8.1236102537418873,{"$f":"'Base Case - PC1'!Z40","v":0},{"$f":"'Base Case - PC1'!AA40","v":0},null,null,{"$f":"'Base Case - PC1'!AC40 * (1+MSimpact_MWO)","v":0},0,{"$f":"AF41 * AF$41/AF$42","v":1.0326659207148492},null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W40 - W40","v":0},{"$f":"AJ40+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ39:OFFSET(AJ39,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH40 - AI40","v":0},null,null,null,null,null,null,null,null,2004]
[null,2005,1.899865059223888E-30,2.3457562343757612E-22,3.8895313089004855E-16,1.8470235897054309E-11,6.1925047350278212E-8,2.0016148169107222E-5,1.3172377242285087E-3,3.0187422114361696E-2,0.24457835751570925,1.1504571628098101,2.6326241723678852,4.8146565594176032,6.800381314265687,9.0583860428677134,10.786426261731826,12.336029184774125,13.267484521852202,13.17215513175597,14.131039600702652,15.37074,{"$f":"'Base Case - PC1'!W41","v":13.721399999999999},117.51788304799146,8.6006684234892532,{"$f":"'Base Case - PC1'!Z41","v":0},{"$f":"'Base Case - PC1'!AA41","v":0},null,null,{"$f":"'Base Case - PC1'!AC41 * (1+MSimpact_MWO)","v":0},0,{"$f":"X41 /VLOOKUP($B41,HousingStock,2)","v":1.0578561665348272},null,null,24.568374960143533,{"$f":"'Base Case - PC1'!W41 - W41","v":0},{"$f":"AJ41+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ40:OFFSET(AJ40,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH41 - AI41","v":0},null,null,null,null,null,null,null,null,2005]
[null,2006,2.1723716619481804E-30,2.377048064567531E-22,3.3889199437660312E-16,1.7400825009909014E-11,4.872053479910924E-8,1.7232152518392969E-5,1.4300074342749477E-3,3.0397348554656291E-2,0.28964293333421154,1.0951751064676545,2.8290549639596567,5.0183092311248121,7.7101238593703618,9.9821404130858689,11.94042844102059,13.118494813229429,13.134276845929991,14.125110235946563,15.370500269056283,13.721399999999999,{"$f":"'Base Case - PC1'!W42","v":13.550129999999999},121.9166317494048,9.1513812985866565,{"$f":"'Base Case - PC1'!Z42","v":0},{"$f":"AD42/VLOOKUP(B42,HousingStarts,2)","v":0},null,null,{"$f":"'Base Case - PC1'!AC42 * (1+MSimpact_MWO)","v":0},0,1.0836608884130754,{"$f":"VLOOKUP(year, StdsEF_MWO, 2)","v":{"$error":"#N/A"}},{"$f":"MATCH(AG42, Eff_MWO)","v":{"$error":"#N/A"}},{"$f":"AI43","v":24.568374960143533},{"$f":"'Base Case - PC1'!W42 - W42","v":0},{"$f":"AJ42+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ41:OFFSET(AJ41,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC1'!AH42 - AI42","v":0},null,null,null,null,null,null,null,null,2006]
[null,2007,2.2013505831859985E-30,2.071104447692583E-22,3.192704372739935E-16,1.3690381141463492E-11,4.1944118286039313E-8,1.8707410026762112E-5,1.4399518531502953E-3,3.5998185981715898E-2,0.27572493840375956,1.1768905732452581,2.9487196990672877,5.6896494400140751,8.4963854048941894,11.050094850556619,12.697801393385232,12.986783017915879,14.08449160084176,15.36405082831066,13.721185993116068,13.550129999999999,{"$f":"'Base Case - PC1'!W43","v":11.73249},123.81185462695348,9.8372671224513226,{"$f":"'Base Case - PC1'!Z43","v":0},0,{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast, 0)","v":0},{"$f":"Y43 * (1+MSimpact_MWO) - (VLOOKUP(year, demo, iSc+1) *(1-ComboShare))","v":7.9077515410884969},{"$f":"'Base Case - PC1'!AC43 * (1+MSimpact_MWO)","v":0},7.9077515410884969,1.1007486875024619,2.8280000000000003,5,{"$f":"VLOOKUP(year, StdsUEC_MWO, 2)","v":24.568374960143533},{"$f":"'Base Case - PC1'!W43 - W43","v":0},{"$f":"AJ43+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ42:OFFSET(AJ42,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W43:OFFSET(W43,0,-MIN(year-yr0, ageMax)), AI43:OFFSET(AI43,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0378690628401367E-2},{"$f":"VLOOKUP(year, StdsPrice_MWO, 2) - VLOOKUP(year,BasePrice_MWO,2)","v":0},{"$f":"W43 * AM43 * 0.001","v":0},{"$f":"AL43 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.33443211430597336},{"$f":"'Base Case - PC1'!AH43 - AI43","v":0},{"$f":"MMULT(W43:OFFSET(W43,0,-MIN(year-yr0, ageMax)), AP43:OFFSET(AP43,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},{"$f":"AQ43 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":0},{"$f":"(1+drate2) ^ (yrDsc-year)","v":1.1255088099999999},{"$f":"AQ43*AS43","v":0},{"$f":"(1+drate) ^ (yrDsc-year)","v":1.1255088099999999},{"$f":"AN43 * AU43","v":0},{"$f":"AR43* AU43","v":0},null,2007]
[null,2008,1.9180205279511953E-30,1.9511892686379007E-22,2.511911918540429E-16,1.1786220499143726E-11,4.5534985728011883E-8,1.8837503281468386E-5,1.7052689487445627E-3,3.4268392113688491E-2,0.29629789692959752,1.2266712599028786,3.3431940145299102,6.2698674292176335,9.4053840885556053,11.750994571384396,12.570313427588191,13.926327157819191,15.319869454579599,13.715428602369299,13.549918664341964,11.73249,{"$f":"'Base Case - PC1'!W44","v":11.226599999999999},124.36934911133075,10.669105515622732,{"$f":"'Base Case - PC1'!Z44","v":0},0,{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast, 0)","v":0},10.083966015622737,{"$f":"'Base Case - PC1'!AC44 * (1+MSimpact_MWO)","v":0},10.083966015622737,1.0974472143951763,2.8280000000000003,5,24.568374960143533,{"$f":"'Base Case - PC1'!W44 - W44","v":0},{"$f":"AJ44+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ43:OFFSET(AJ43,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W44:OFFSET(W44,0,-MIN(year-yr0, ageMax)), AI44:OFFSET(AI44,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0425401631186311E-2},0,0,0.35152732860955965,{"$f":"'Base Case - PC1'!AH44 - AI44","v":0},{"$f":"MMULT(W44:OFFSET(W44,0,-MIN(year-yr0, ageMax)), AP44:OFFSET(AP44,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,1.092727,0,1.092727,0,0,null,2008]
[null,2009,1.8069687771348293E-30,1.5351297856035352E-22,2.1625364144668215E-16,1.2795247680634667E-11,4.5851640705258144E-8,2.2308391317031767E-5,1.6233269372117004E-3,3.6825296156476568E-2,0.30883084867522287,1.3907730922001027,3.6841256183271236,6.940658709072645,10.001960966048614,11.633012698177726,13.479727583607078,15.147832103986325,13.675988061346981,13.54423313713049,11.73230701330581,11.226599999999999,{"$f":"'Base Case - PC1'!W45","v":9.5297399999999985},122.33426080922757,11.56482830210318,{"$f":"'Base Case - PC1'!Z45","v":0},0,{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast, 0)","v":0},11.290757692103185,{"$f":"'Base Case - PC1'!AC45 * (1+MSimpact_MWO)","v":0},11.290757692103185,1.0728146913687033,2.8280000000000003,5,24.568374960143533,{"$f":"'Base Case - PC1'!W45 - W45","v":0},{"$f":"AJ45+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ44:OFFSET(AJ44,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W45:OFFSET(W45,0,-MIN(year-yr0, ageMax)), AI45:OFFSET(AI45,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0254812260989482E-2},0,0,0.33582739568761588,{"$f":"'Base Case - PC1'!AH45 - AI45","v":0},{"$f":"MMULT(W45:OFFSET(W45,0,-MIN(year-yr0, ageMax)), AP45:OFFSET(AP45,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,1.0609,0,1.0609,0,0,null,2009]
[null,2010,1.4216619761196809E-30,1.3216124489863786E-22,2.3476727797095648E-16,1.2884227149901947E-11,5.4299995498188322E-8,2.123642289825207E-5,1.7444499591134312E-3,3.8382950343462396E-2,0.35014567343236552,1.5326010862623805,4.0782773873339302,7.3808997945421382,9.9015396712087682,12.474616727051973,14.662060421961856,13.52241098552431,13.505284891461482,11.727384153440012,11.226424903458602,9.5297399999999985,{"$f":"AE46","v":13.887850339722224},123.8193847264384,12.402726422511392,{"$f":"'Base Case - PC1'!Z46","v":0},0.93693776449814536,{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast, 0)","v":0},13.0218912325114,{"$f":"'Base Case - PC1'!AC46 * (1+MSimpact_MWO)","v":0.86595910721082381},13.887850339722224,1.074221982720317,2.8280000000000003,5,24.568374960143533,{"$f":"'Base Case - PC1'!W46 - W46","v":0},{"$f":"AJ46+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ45:OFFSET(AJ45,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W46:OFFSET(W46,0,-MIN(year-yr0, ageMax)), AI46:OFFSET(AI46,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0379296117986339E-2},0,0,0.3252694767947405,{"$f":"'Base Case - PC1'!AH46 - AI46","v":0},{"$f":"MMULT(W46:OFFSET(W46,0,-MIN(year-yr0, ageMax)), AP46:OFFSET(AP46,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,1.03,0,1.03,0,0,null,2010,141.73090112302143,111.09246679107,4.7,21.4,35.1,64.900000000000006,{"$f":"(AQ46*AZ46) * adjCO2","v":0},{"$f":"$BF46*BB46* (1+BG$5)^-($AY46-yrDsc) *110.664/106.301","v":0},{"$f":"$BF46*BC46* (1+BH$5)^-($AY46-yrDsc) *110.664/106.301","v":0},{"$f":"$BF46*BD46* (1+BI$5)^-($AY46-yrDsc) *110.664/106.301","v":0},{"$f":"$BF46*BE46* (1+BJ$5)^-($AY46-yrDsc) *110.664/106.301","v":0},0.45,2.5369999999999999,4.6230000000000002,{"$f":"dolNOx_1","v":0.45},{"$f":"dolNOx_2","v":2.5369999999999999},{"$f":"dolNOx_3","v":4.6230000000000002},{"$f":"(AQ46*BA46) * adjNOx","v":0},{"$f":"$BQ46*BK46* (1+BR$5)^-($AY46-yrDsc)","v":0},{"$f":"$BQ46*BL46* (1+BS$5)^-($AY46-yrDsc)","v":0},{"$f":"$BQ46*BM46* (1+BT$5)^-($AY46-yrDsc)","v":0},{"$f":"$BQ46*BN46* (1+BU$5)^-($AY46-yrDsc)","v":0},{"$f":"$BQ46*BO46* (1+BV$5)^-($AY46-yrDsc)","v":0},{"$f":"$BQ46*BP46* (1+BW$5)^-($AY46-yrDsc)","v":0}]
[null,2011,1.2239265914260553E-30,1.434756682502199E-22,2.363998737843846E-16,1.5258199389952947E-11,5.1690758485679148E-8,2.2820958740574481E-5,1.8182375471685079E-3,4.3517751073068017E-2,0.38585276236801536,1.696568738811201,4.336959644898136,7.3067943749182209,10.617878241066331,13.568789358568656,13.088764488496155,13.353624758937318,11.693660498919414,11.221714311029427,9.5295913686677682,13.887850339722224,14.521792105804989,125.25519985349285,13.085976978750537,{"$f":"'Base Case - PC1'!Z47","v":0},0.93693776449814536,{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast, 0)","v":0},13.129909218750537,{"$f":"'Base Case - PC1'!AC47 * (1+MSimpact_MWO)","v":1.3918828870544517},14.521792105804989,1.0776229333340082,2.8280000000000003,5,24.568374960143533,{"$f":"'Base Case - PC1'!W47 - W47","v":0},{"$f":"AJ47+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ46:OFFSET(AJ46,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W47:OFFSET(W47,0,-MIN(year-yr0, ageMax)), AI47:OFFSET(AI47,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0499650298707282E-2},0,0,0.31796997908711977,{"$f":"'Base Case - PC1'!AH47 - AI47","v":0},{"$f":"MMULT(W47:OFFSET(W47,0,-MIN(year-yr0, ageMax)), AP47:OFFSET(AP47,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,1,0,1,0,0,null,2011,{"$f":"AZ46","v":141.73090112302143},{"$f":"BA46","v":111.09246679107},4.9000000000000004,21.9,35.700000000000003,66.5,0,0,0,0,0,{"$f":"dolNOx_1","v":0.45},{"$f":"dolNOx_2","v":2.5369999999999999},{"$f":"dolNOx_3","v":4.6230000000000002},0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2012,1.328707865371182E-30,1.4447341281385149E-22,2.7995753008664559E-16,1.4525008563190567E-11,5.5547616108538569E-8,2.3786250690495024E-5,2.061478032859504E-3,4.7955596020895601E-2,0.42713380558406461,1.8041808970306399,4.2934158733630134,7.8354130349021602,11.549192768025494,12.112805649218185,12.925391021215503,11.562344342673059,11.189444777465713,9.5255927652530215,13.887633736782604,14.521792105804989,14.909185255700924,126.59356694888595,13.570818160307823,{"$f":"'Base Case - PC1'!Z48","v":0},0.93693776449814525,{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast * VLOOKUP(year,RPElast_drop_MWO,2), 0)","v":0},13.293157810307816,{"$f":"'Base Case - PC1'!AC48 * (1+MSimpact_MWO)","v":1.6160274453931074},14.909185255700924,1.0779611767701012,2.8280000000000003,5,24.568374960143533,{"$f":"'Base Case - PC1'!W48 - W48","v":0},{"$f":"AJ48+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ47:OFFSET(AJ47,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W48:OFFSET(W48,0,-MIN(year-yr0, ageMax)), AI48:OFFSET(AI48,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0611821521085172E-2},0,0,0.33408315413767697,{"$f":"'Base Case - PC1'!AH48 - AI48","v":0},{"$f":"MMULT(W48:OFFSET(W48,0,-MIN(year-yr0, ageMax)), AP48:OFFSET(AP48,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.970873786407767,0,0.970873786407767,0,0,null,2012,{"$f":"AZ47","v":141.73090112302143},{"$f":"BA47","v":111.09246679107},5.0999999999999996,22.4,36.4,68.099999999999994,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2013,1.337947836618548E-30,1.7109323777154186E-22,2.6650494058399825E-16,1.560877849886602E-11,5.789719603970579E-8,2.6968331700610474E-5,2.271703047884347E-3,5.3086198221695323E-2,0.45422660154091532,1.7860666309961954,4.6040281103135481,8.5226721857847121,10.309919603557471,11.961614063553341,11.191554686375753,11.063790806338073,9.4982006550163103,13.881806504791813,14.521565615543233,14.909185255700924,15.053552901189535,127.8135685482159,13.833551301859586,{"$f":"'Base Case - PC1'!Z49","v":0},0.93693776449814536,{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast * VLOOKUP(year,RPElast_drop_MWO,2), 0)","v":0},13.378193871859583,{"$f":"'Base Case - PC1'!AC49 * (1+MSimpact_MWO)","v":1.6753590293299527},15.053552901189535,1.0767527233094105,2.8280000000000003,5,24.568374960143533,{"$f":"'Base Case - PC1'!W49 - W49","v":0},{"$f":"AJ49+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ48:OFFSET(AJ48,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W49:OFFSET(W49,0,-MIN(year-yr0, ageMax)), AI49:OFFSET(AI49,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0714073065960044E-2},0,0,0.34148838028240086,{"$f":"'Base Case - PC1'!AH49 - AI49","v":0},{"$f":"MMULT(W49:OFFSET(W49,0,-MIN(year-yr0, ageMax)), AP49:OFFSET(AP49,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.94259590913375435,0,0.94259590913375435,0,0,null,2013,141.73090112302143,111.09246679107,5.3,22.8,37,69.599999999999994,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2014,1.5844702694982645E-30,1.6287182256721768E-22,2.863899575915521E-16,1.6269006160829225E-11,6.564257678314927E-8,2.9718503105101093E-5,2.5147446451978363E-3,5.645341832402051E-2,0.44966609349331571,1.9152817287085633,5.0078562729948279,7.6081564147221483,10.181231573873818,10.35706058794262,10.708989126951401,9.3915388273201312,13.841887521959476,14.515472386609126,14.90895272343173,15.053552901189535,14.966735395508531,128.96537950183637,13.814924441888053,{"$f":"'Base Case - PC1'!Z50","v":0},0.93468897905833936,-2.4001438782975718E-3,13.27808235555972,{"$f":"'Base Case - PC1'!AC50 * (1+MSimpact_MWO)","v":1.6886530399488116},14.966735395508531,1.0748713381738839,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W50 - W50","v":3.7220567796810045E-2},{"$f":"AJ50+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ49:OFFSET(AJ49,-MIN(year-_yr2,ageMax)+1,0))","v":3.7220567796810045E-2},{"$f":"MMULT(W50:OFFSET(W50,0,-MIN(year-yr0, ageMax)), AI50:OFFSET(AI50,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.9996271950026916E-3},1.6239733999999828,2.4305580167144077E-2,0.3188822225049972,{"$f":"'Base Case - PC1'!AH50 - AI50","v":15.880830773388391},{"$f":"MMULT(W50:OFFSET(W50,0,-MIN(year-yr0, ageMax)), AP50:OFFSET(AP50,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":2.3768419204615249E-3},2.5861625611177261E-2,0.91514165935315961,2.1751470591113106E-3,0.91514165935315961,2.2243048965701475E-2,2.3667050975382929E-2,null,2014,141.73090112302143,111.09246679107,5.5,23.3,37.700000000000003,71.2,0.18156009172275295,0.89801625856264866,4.0302654753945548,6.6169699349518361,12.315661023523274,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.1476871751454496,6.0819608937504363E-2,0.34288743972099678,0.62482011581796149,5.425052738185706E-2,0.30585241770615851,0.55733375130294482]
[null,2015,1.5083329064199709E-30,1.750243513522502E-22,2.9850381852718833E-16,1.8445443979106864E-11,7.2336663002135161E-8,3.2897982250122419E-5,2.6742531239584075E-3,5.588661693522512E-2,0.48219771756619234,2.0832747737094834,4.4704938776058416,7.5131916917966848,8.8155019640519185,9.9104773493603346,9.0903641389800871,13.686447446993553,14.473731213167161,14.902696947400637,15.053318117279112,14.966735395508531,14.734316637338914,130.24134111115501,13.458355028020279,{"$f":"'Base Case - PC1'!Z51","v":0},0.93519571280739522,-1.8593035276822279E-3,12.97776752103988,{"$f":"'Base Case - PC1'!AC51 * (1+MSimpact_MWO)","v":1.7565491162990334},14.734316637338914,1.0734592047268627,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W51 - W51","v":2.8295208667545424E-2},{"$f":"AJ51+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ50:OFFSET(AJ50,-MIN(year-_yr2,ageMax)+1,0))","v":6.5515776464355469E-2},{"$f":"MMULT(W51:OFFSET(W51,0,-MIN(year-yr0, ageMax)), AI51:OFFSET(AI51,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.3081892063094588E-3},1.5968832490263196,2.3528983424016322E-2,0.29626077056129957,{"$f":"'Base Case - PC1'!AH51 - AI51","v":15.880830773388391},{"$f":"MMULT(W51:OFFSET(W51,0,-MIN(year-yr0, ageMax)), AP51:OFFSET(AP51,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":4.7167738112525214E-3},5.1222765073402857E-2,0.888487047915689,4.1907924392457861E-3,0.888487047915689,2.0905197022861442E-2,4.5510763326146564E-2,null,2015,141.73090112302143,111.09246679107,5.7,23.8,38.4,72.8,0.36030073284814801,1.7589432135411913,7.9316258147351668,13.048780393015674,24.261443668601689,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.29308091294883287,0.11717936781585461,0.66063123588627359,1.2038227053615462,0.10061551135403196,0.56724789401150899,1.0336566866437551]
[null,2016,1.6208757562128846E-30,1.8242761601439642E-22,3.3843711212363901E-16,2.0326469959417133E-11,8.0075710646033712E-8,3.4984678055611044E-5,2.6474031929949694E-3,5.9929800175298857E-2,0.52449220701504173,1.8597313128696014,4.4146933407497224,6.5053579849114129,8.4353887665470246,8.4125445295363832,13.247540509576686,14.311195730831956,14.859842258178924,15.047001765727572,14.966501965654098,14.734316637338914,{"$f":"AE52","v":14.20601789331686},131.58723717039661,12.860121834075272,{"$f":"'Base Case - PC1'!Z52","v":0},0.9355338409345223,-1.4984170953714266E-3,12.381068287670523,{"$f":"'Base Case - PC1'!AC52 * (1+MSimpact_MWO)","v":1.8249496056463363},14.20601789331686,1.0720594889933386,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W52 - W52","v":2.2009046229463536E-2},{"$f":"AJ52+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ51:OFFSET(AJ51,-MIN(year-_yr2,ageMax)+1,0))","v":8.7524242180334055E-2},{"$f":"MMULT(W52:OFFSET(W52,0,-MIN(year-yr0, ageMax)), AI52:OFFSET(AI52,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":8.6512680712446579E-3},1.5715608386447002,2.2325621394222662E-2,0.27726460383769047,{"$f":"'Base Case - PC1'!AH52 - AI52","v":15.880830773388391},{"$f":"MMULT(W52:OFFSET(W52,0,-MIN(year-yr0, ageMax)), AP52:OFFSET(AP52,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":6.9727704019272828E-3},7.6248103901488881E-2,0.86260878438416411,6.0147730001963726E-3,0.86260878438416411,1.9258277131491499E-2,6.5772284218060764E-2,null,2016,141.73090112302143,111.09246679107,5.9,24.3,39,74.400000000000006,0.53262979874142946,2.5633032618919276,11.622903283231523,19.113479450073378,35.586173015326153,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.43325925663515796,0.16817995831015808,0.94816123162860222,1.7277687717063575,0.13900853795140597,0.78369924618381526,1.4280810465541105]
[null,2017,1.6894363428683374E-30,2.0683244804082469E-22,3.7295018761950843E-16,2.2501128188309426E-11,8.5154856481063685E-8,3.4633426267904098E-5,2.8389327005341586E-3,6.5186358240275355E-2,0.46821215955355378,1.8365182163958322,3.8224980478720654,6.2248552484090327,7.160410252802615,12.259742595543026,13.852253911684242,14.692970869365171,15.003732108787974,14.960222042040222,14.734086832421747,14.20601789331686,13.616288116476289,132.90586830421307,12.297656982659831,{"$f":"'Base Case - PC1'!Z53","v":0},0.93572177418109392,-1.2978346728321289E-3,11.768450957033142,{"$f":"'Base Case - PC1'!AC53 * (1+MSimpact_MWO)","v":1.8478371594431471},13.616288116476289,1.0703131452561807,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W53 - W53","v":1.8377688020882132E-2},{"$f":"AJ53+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ52:OFFSET(AJ52,-MIN(year-_yr2,ageMax)+1,0))","v":0.10588645170728533},{"$f":"MMULT(W53:OFFSET(W53,0,-MIN(year-yr0, ageMax)), AI53:OFFSET(AI53,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":8.0243381140401582E-3},1.5479363586856891,2.1077147445833527E-2,0.25844877066890154,{"$f":"'Base Case - PC1'!AH53 - AI53","v":15.880830773388391},{"$f":"MMULT(W53:OFFSET(W53,0,-MIN(year-yr0, ageMax)), AP53:OFFSET(AP53,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":8.8600927880595742E-3},0.10037852488788039,0.83748425668365445,7.4201882227562799E-3,0.83748425668365445,1.7651779161685678E-2,8.4065434302728212E-2,null,2017,141.73090112302143,111.09246679107,6.1,24.8,39.700000000000003,76,0.67679690661120595,3.2071658545254298,14.633752700374526,24.119855037127039,44.845371178567085,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.55052970251425304,0.20747698141159018,1.1697091152026762,2.1314801890350696,0.1650785338126757,0.93067608951724057,1.6959068040355552]
[null,2018,1.9154460395789019E-30,2.279247681159961E-22,4.128508292996905E-16,2.3928358875356575E-11,8.4299888042498777E-8,3.7139022353546915E-5,3.087940949172857E-3,5.819160924965968E-2,0.46236795294440775,1.5901641983273915,3.6576768089502352,5.283990883702411,10.434986260059066,12.819365768505163,14.221786007785557,14.835244881879161,14.917201931749965,14.727904429877707,14.205796328052207,13.616288116476289,13.414737790237405,{"$f":"SUM(C54:W54)","v":134.24882813209194},12.071777962358524,{"$f":"'Base Case - PC1'!Z54","v":0},0.93590929357760255,-1.0976939552582582E-3,11.541809214660017,{"$f":"'Base Case - PC1'!AC54 * (1+MSimpact_MWO)","v":1.8729285755773883},13.414737790237405,1.0686253903827456,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W54 - W54","v":1.542848113614248E-2},{"$f":"AJ54+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ53:OFFSET(AJ53,-MIN(year-_yr2,ageMax)+1,0))","v":0.12121174325619206},{"$f":"MMULT(W54:OFFSET(W54,0,-MIN(year-yr0, ageMax)), AI54:OFFSET(AI54,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":7.4126889231109702E-3},1.5254126279557738,2.0463010425943669E-2,0.23857872160110533,{"$f":"'Base Case - PC1'!AH54 - AI54","v":15.880830773388391},{"$f":"MMULT(W54:OFFSET(W54,0,-MIN(year-yr0, ageMax)), AP54:OFFSET(AP54,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.0130975216376532E-2},0.12361571864280592,0.81309151134335378,8.237409950065654E-3,0.81309151134335378,1.6638300073865343E-2,0.10051089149707386,null,2018,141.73090112302143,111.09246679107,6.3,25.3,40.4,77.5,0.77387594593127051,3.6070803591147347,16.572968693959645,27.381338177977756,50.766998963710371,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.62949710634718248,0.23032743911374434,1.2985349178479317,2.3662305578285334,0.17640862222266221,0.99455261017531993,1.812304578967483]
[null,{"$f":"B54+1","v":2019},2.1107790317482119E-30,2.5230964525115171E-22,4.3903766614707673E-16,2.3688114308334919E-11,9.0398662904261689E-8,4.0396557451392017E-5,2.7565929122462828E-3,5.7465263766240414E-2,0.40034504349705385,1.5215983468933107,3.1048321836820949,7.7004487624337772,10.911314378301414,13.161343841772315,14.359497473930347,14.74968641171164,14.685552379812059,14.199835595476273,13.616075748978037,13.414737790237405,13.736221884282127,135.62175218466615,{"$f":"X54-SUM(C55:V55)","v":12.363297831707925},{"$f":"'Base Case - PC1'!Z55","v":0},0.93595826345271593,-1.045428077023061E-3,11.833231543030065,{"$f":"'Base Case - PC1'!AC55 * (1+MSimpact_MWO)","v":1.9029903412520619},13.736221884282127,1.0669938312760752,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W55 - W55","v":1.5423904919867226E-2},{"$f":"AJ55+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ54:OFFSET(AJ54,-MIN(year-_yr2,ageMax)+1,0))","v":0.13624603318158632},{"$f":"MMULT(W55:OFFSET(W55,0,-MIN(year-yr0, ageMax)), AI55:OFFSET(AI55,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":6.7952085814731149E-3},1.5033544614443031,2.0650410453124407E-2,0.21802125608951037,{"$f":"'Base Case - PC1'!AH55 - AI55","v":15.880830773388391},{"$f":"MMULT(W55:OFFSET(W55,0,-MIN(year-yr0, ageMax)), AP55:OFFSET(AP55,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.1125117669384881E-2},0.14673428108802769,0.78940923431393573,8.7822706210415567E-3,0.78940923431393573,1.6301624704069432E-2,0.11583339648130576,null,2019,141.73090112302143,111.09246679107,6.5,25.8,41,79.099999999999994,0.84981561756018154,3.8921779331041808,18.018375375629134,29.770536113076936,55.242383419080021,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.69126902702605619,0.24556236899831027,1.3844260669971402,2.522744070842641,0.18104619034484115,1.0206981886774709,1.8599478621426679]
[null,2020,2.3366039290338291E-30,2.6831346805180213E-22,4.3462965745082087E-16,2.5401858886422701E-11,9.8327703534508018E-8,3.606185020457898E-5,2.7221852229375814E-3,4.9756764878623155E-2,0.38308267599836232,1.2916142581300711,4.5247241474510194,8.0519528446836119,11.202391981927573,13.288786903838778,14.276682754926648,14.520638211913168,14.159002077651186,13.610362462344957,13.414528566234516,13.736221884282127,14.44666836273672,136.95917224242362,13.109248304979261,{"$f":"'Base Case - PC1'!Z56","v":0},0.93600745512128192,-9.9292547713852246E-4,12.542494108351098,{"$f":"'Base Case - PC1'!AC56 * (1+MSimpact_MWO)","v":1.904174254385621},14.44666836273672,1.0651647087958003,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W56 - W56","v":1.647330413884518E-2},{"$f":"AJ56+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ55:OFFSET(AJ55,-MIN(year-_yr2,ageMax)+1,0))","v":0.15164559652212006},{"$f":"MMULT(W56:OFFSET(W56,0,-MIN(year-yr0, ageMax)), AI56:OFFSET(AI56,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":6.1616250317172421E-3},1.4814032500595715,2.1401341465090967E-2,0.19872417425266264,{"$f":"'Base Case - PC1'!AH56 - AI56","v":15.880830773388391},{"$f":"MMULT(W56:OFFSET(W56,0,-MIN(year-yr0, ageMax)), AP56:OFFSET(AP56,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.2608972658834225E-2},0.17154986639641895,0.76641673234362695,9.6637276233938595E-3,0.76641673234362695,1.6402346193445189E-2,0.13147868803752918,null,2020,141.73090112302143,111.09246679107,6.8,26.3,41.7,80.7,0.96316301591613729,4.3951533538476841,20.211080784185768,33.480356849803343,62.016510238927417,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.78346966932821704,0.27020891873559333,1.5233778374048894,2.7759462918103286,0.19177001524748791,1.0811567304063929,1.9701172899758592]
[null,2021,2.4848130678415745E-30,2.6561955772999682E-22,4.6607345281744539E-16,2.7629904796875366E-11,8.777675969266268E-8,3.5611727543295278E-5,2.3570261618348271E-3,4.7611316658812484E-2,0.32518111456439464,1.8822911762085615,4.7312652281010728,8.2667521857421171,11.310866249738616,13.212147233450633,14.054979839160703,14.000000905238739,13.571224052996817,13.408899848521758,13.736007646227524,14.44666836273672,15.167922848939828,138.16421073398004,13.962884357383402,{"$f":"'Base Case - PC1'!Z57","v":0},0.93605659692545418,-9.4047609785818042E-4,13.324542848388143,{"$f":"'Base Case - PC1'!AC57 * (1+MSimpact_MWO)","v":1.8433800005516845},15.167922848939828,1.0629397296073295,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W57 - W57","v":1.8714532214458401E-2},{"$f":"AJ57+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ56:OFFSET(AJ56,-MIN(year-_yr2,ageMax)+1,0))","v":0.16795328753889785},{"$f":"MMULT(W57:OFFSET(W57,0,-MIN(year-yr0, ageMax)), AI57:OFFSET(AI57,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":5.534757947631936E-3},1.4596613205991389,2.2140030296429362E-2,0.17942730024198675,{"$f":"'Base Case - PC1'!AH57 - AI57","v":15.880830773388391},{"$f":"MMULT(W57:OFFSET(W57,0,-MIN(year-yr0, ageMax)), AP57:OFFSET(AP57,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.4334509120998155E-2},0.19603244696598826,0.74409391489672516,1.0666221009966332E-2,0.74409391489672516,1.6474261819202227E-2,0.14586655090970685,null,2021,141.73090112302143,111.09246679107,7.1,27,42.5,82.6,1.0949717641734067,4.968637263603795,22.901474824728901,37.846193914655466,70.061548908244717,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.89068740371502075,0.29823978473077939,1.6814096308044162,3.0639167218008736,0.20375114003632819,1.1487036494936991,2.093203378639878]
[null,2022,2.4598651454736866E-30,2.8483611802554082E-22,5.069536519856845E-16,2.4665108880889634E-11,8.6681133471390643E-8,3.0834703230480917E-5,2.2553942009287779E-3,4.0415038285514009E-2,0.47389190600943776,1.9682125364866656,4.8574796599255379,8.3468002586867502,11.245633729459888,13.006975512857894,13.551038707783951,13.418823444277049,13.370340771742457,13.73024403633552,14.446443044148275,15.167922848939828,15.704368539276894,139.33087634982562,14.537702923431326,{"$f":"'Base Case - PC1'!Z58","v":0},0.93610560610434124,-8.8816827043976861E-4,13.908317006969648,{"$f":"'Base Case - PC1'!AC58 * (1+MSimpact_MWO)","v":1.7960515323072455},15.704368539276894,1.060924251092743,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W58 - W58","v":2.2363917740740646E-2},{"$f":"AJ58+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ57:OFFSET(AJ57,-MIN(year-_yr2,ageMax)+1,0))","v":0.18569359734549573},{"$f":"MMULT(W58:OFFSET(W58,0,-MIN(year-yr0, ageMax)), AI58:OFFSET(AI58,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.9799596549990402E-3},1.4383309565479578,2.258807942307979E-2,0.16181668645403374,{"$f":"'Base Case - PC1'!AH58 - AI58","v":15.880830773388391},{"$f":"MMULT(W58:OFFSET(W58,0,-MIN(year-yr0, ageMax)), AP58:OFFSET(AP58,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5607580759307623E-2},0.21769327147668532,0.72242127659876232,1.1275248416757293E-2,0.72242127659876232,1.6318109172735538E-2,0.15726625108714795,null,2022,141.73090112302143,111.09246679107,7.4,27.6,43.4,84.6,1.1922180309239616,5.3699980696062921,24.747099810205924,41.053662702304983,75.855240722587723,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.96979083604728389,0.31526889021497689,1.7774159432786587,3.2388623988085299,0.20733328809394186,1.1688990042096232,2.130003979685096]
[null,2023,2.6378269916979487E-30,3.098196418988755E-22,4.5255555948226104E-16,2.4357239917224857E-11,7.5053562706908053E-8,2.9505150167382814E-5,1.9144995218818702E-3,5.8897514851754866E-2,0.49552375431418844,2.0207179055636297,4.9045152885990841,8.2986622288386958,11.071000039669675,12.540610563868345,12.988498867758906,13.220196019548618,13.690760891560302,14.44038133654167,15.167686281249606,15.704368539276894,15.88647845807885,140.49024176947017,14.727113038434283,{"$f":"'Base Case - PC1'!Z59","v":0},0.93615459559175862,-8.358814598600524E-4,14.116051907688179,{"$f":"'Base Case - PC1'!AC59 * (1+MSimpact_MWO)","v":1.7704265503906707},15.88647845807885,1.0591561856847864,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W59 - W59","v":2.7208236633059713E-2},{"$f":"AJ59+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ58:OFFSET(AJ58,-MIN(year-_yr2,ageMax)+1,0))","v":0.20509430538744142},{"$f":"MMULT(W59:OFFSET(W59,0,-MIN(year-yr0, ageMax)), AI59:OFFSET(AI59,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.5696282073499116E-3},1.4177263696489888,2.2522679430878993E-2,0.14902567278679379,{"$f":"'Base Case - PC1'!AH59 - AI59","v":15.880830773388391},{"$f":"MMULT(W59:OFFSET(W59,0,-MIN(year-yr0, ageMax)), AP59:OFFSET(AP59,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5208471832229479E-2},0.23504029763290343,0.70137988019297326,1.0666916151607321E-2,0.70137988019297326,1.5796954200854651E-2,0.16485253579428658,null,2023,141.73090112302143,111.09246679107,7.7,28.3,44.2,86.5,1.1617312523191787,5.1855380208173498,24.005702831153904,39.747568933903509,73.374321374375015,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.9449918498344958,0.29825922168911467,1.6815192120561864,3.0641164041528381,0.18881445722019355,1.06449395103918,1.9397538571754549]
[null,2024,2.8691958717319862E-30,2.7657479303867143E-22,4.4690677796780003E-16,2.1089913805730384E-11,7.181734883945132E-8,2.504555339605175E-5,2.7900323445723776E-3,6.1586022696357275E-2,0.50874268119548549,2.0402847887446773,4.8762297544979036,8.1697921233195849,10.674049467750793,12.020016297071468,12.796241171552957,13.537017921466912,14.398856097411819,15.161321940973965,15.704123604869677,15.88647845807885,15.816857014836661,141.65441249420351,14.652686290103318,{"$f":"'Base Case - PC1'!Z60","v":0},0.93615876918607877,-8.3142695447208559E-4,14.054962211766309,{"$f":"'Base Case - PC1'!AC60 * (1+MSimpact_MWO)","v":1.7618948030703521},15.816857014836661,1.0575702281222787,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W60 - W60","v":3.2646056189218342E-2},{"$f":"AJ60+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ59:OFFSET(AJ59,-MIN(year-_yr2,ageMax)+1,0))","v":0.2260262694645005},{"$f":"MMULT(W60:OFFSET(W60,0,-MIN(year-yr0, ageMax)), AI60:OFFSET(AI60,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.3402797139614367E-3},1.3980219628218435,2.2112313489554392E-2,0.14191322499285836,{"$f":"'Base Case - PC1'!AH60 - AI60","v":15.880830773388391},{"$f":"MMULT(W60:OFFSET(W60,0,-MIN(year-yr0, ageMax)), AP60:OFFSET(AP60,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5382174469349964E-2},0.24633732618291901,0.68095133999317792,1.0474512316912708E-2,0.68095133999317792,1.5057409501061287E-2,0.16774373235459525,null,2024,141.73090112302143,111.09246679107,7.9,28.9,45,88.4,1.1749998952426237,5.124754260183594,24.072476053123403,39.930900607044912,73.633456162495108,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.95578501683933315,0.29287938958296572,1.6511889141599643,3.0088475956490011,0.17847756081579172,1.0062168261992523,1.8335594747809001]
[null,2025,2.5613200297697611E-30,2.7312259684850626E-22,3.8695785969872127E-16,2.0180543629818803E-11,6.0962416219449561E-8,3.649930609228462E-5,2.9173895660775185E-3,6.3228933099431242E-2,0.51366890498197115,2.0285179694827797,4.8005066770103282,7.8768643259941626,10.230941141555931,11.842094224231371,13.102902998607698,14.237161439248002,15.117723541149823,15.697534176231791,15.886230683380099,15.816857014836661,15.62810080118817,142.845286780853,14.437226514538693,{"$f":"'Base Case - PC1'!Z61","v":0},0.93616284119044357,-8.2708087672924151E-4,13.855391270575517,{"$f":"'Base Case - PC1'!AC61 * (1+MSimpact_MWO)","v":1.7727095306126532},15.62810080118817,1.056160012204193,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W61 - W61","v":3.5541429042886818E-2},{"$f":"AJ61+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ60:OFFSET(AJ60,-MIN(year-_yr2,ageMax)+1,0))","v":0.24589985464381753},{"$f":"MMULT(W61:OFFSET(W61,0,-MIN(year-yr0, ageMax)), AI61:OFFSET(AI61,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.2653776918469763E-3},1.3792378772091354,2.155486857384116E-2,0.13935528992078997,{"$f":"'Base Case - PC1'!AH61 - AI61","v":15.880830773388391},{"$f":"MMULT(W61:OFFSET(W61,0,-MIN(year-yr0, ageMax)), AP61:OFFSET(AP61,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.4685406437162494E-2},0.25185327490134746,0.66111780581861923,9.708783681291494E-3,0.66111780581861923,1.4250307416246577E-2,0.16650468449101236,null,2025,141.73090112302143,111.09246679107,8.1999999999999993,29.6,45.9,90.4,1.1217757970203595,4.8365841119123374,22.853127608290571,37.936184564392555,69.794687019914448,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.91249071883846311,0.27146873784075271,1.5304804175599769,2.788888833417333,0.15924583486523172,0.89779262900687318,1.6359855435154806]
[null,2026,2.5293497292538765E-30,2.36485416471955E-22,3.702727304854865E-16,1.7130327423336479E-11,8.8841554208569216E-8,3.8165397963879568E-5,2.9952158236937892E-3,6.3841187360262258E-2,0.51070645130946268,1.9970170699924727,4.6283845684282987,7.5498746321857872,10.079501225833507,12.125889926599839,13.780593805535098,14.94795622604757,15.652393826733713,15.879564842862855,15.816610325994171,15.62810080118817,15.341582185231028,144.0050505453826,14.181818420701433,{"$f":"'Base Case - PC1'!Z62","v":0},0.93616703970812964,-8.2259977046461184E-4,13.576261360123805,{"$f":"'Base Case - PC1'!AC62 * (1+MSimpact_MWO)","v":1.765320825107223},15.341582185231028,1.0546470020376502,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W62 - W62","v":3.485955440994104E-2},{"$f":"AJ62+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ61:OFFSET(AJ61,-MIN(year-_yr2,ageMax)+1,0))","v":0.26203396232150278},{"$f":"MMULT(W62:OFFSET(W62,0,-MIN(year-yr0, ageMax)), AI62:OFFSET(AI62,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.2719527600647471E-3},1.361388256621666,2.0885849824969681E-2,0.14016894287130535,{"$f":"'Base Case - PC1'!AH62 - AI62","v":15.880830773388391},{"$f":"MMULT(W62:OFFSET(W62,0,-MIN(year-yr0, ageMax)), AP62:OFFSET(AP62,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.4420847948457837E-2},0.25590784018893314,0.64186194739671765,9.2561935473091071E-3,0.64186194739671765,1.3405832241690434E-2,0.16425750465775663,null,2026,141.73090112302143,111.09246679107,8.5,30.2,46.7,92.3,1.1015669379196569,4.688774497245598,22.229437786242961,36.977607323179328,67.939639326828654,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.89605214312958592,0.25881379810117128,1.4591346795170477,2.6588804191593662,0.14614673970119599,0.82394284138207596,1.5014141725302865]
[null,2027,2.1900579850506099E-30,2.262884670316404E-22,3.1430734600117203E-16,2.4964314191755128E-11,9.2896924218960945E-8,3.9183523938038707E-5,3.02421890124503E-3,6.3472999685052781E-2,0.50277567976404092,1.9254140472099941,4.4362479528637335,7.4381202625541381,10.32105639975334,12.75304897142704,14.468594308849903,15.476622331266508,15.833901039947262,15.809973698083011,15.627857056296671,15.341582185231028,15.106266563021169,145.10799699129996,14.003320117103812,{"$f":"'Base Case - PC1'!Z63","v":0},0.93617125914314625,-8.1809633899189264E-4,13.370220282182268,{"$f":"'Base Case - PC1'!AC63 * (1+MSimpact_MWO)","v":1.736046280838901},15.106266563021169,1.0530247094871468,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W63 - W63","v":3.2419623670975284E-2},{"$f":"AJ63+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ62:OFFSET(AJ62,-MIN(year-_yr2,ageMax)+1,0))","v":0.2742721317301629},{"$f":"MMULT(W63:OFFSET(W63,0,-MIN(year-yr0, ageMax)), AI63:OFFSET(AI63,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.3011860392292208E-3},1.3443841819577642,2.0308625815763141E-2,0.14188625307882261,{"$f":"'Base Case - PC1'!AH63 - AI63","v":15.880830773388391},{"$f":"MMULT(W63:OFFSET(W63,0,-MIN(year-yr0, ageMax)), AP63:OFFSET(AP63,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.4537742816369258E-2},0.25936807062808759,0.62316693922011435,9.0594406940460361E-3,0.62316693922011435,1.2655664189375715E-2,0.16162960670473178,null,2027,141.73090112302143,111.09246679107,8.8000000000000007,30.9,47.5,94.2,1.1104961993725162,4.6605801104178397,22.261220661059912,36.991151760055892,67.864303762842837,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.90331550914573477,0.25331236244298305,1.4281188078174398,2.6023623368309123,0.13769289705325927,0.77628195516470833,1.4145650290604836]
[null,2028,2.095625478902533E-30,1.9208578339035002E-22,4.5804538024537594E-16,2.6103865745137063E-11,9.5375105412206469E-8,3.9562943268864871E-5,3.006777494331802E-3,6.248732609797731E-2,0.4847486638744089,1.8454849632883821,4.3705819494325686,7.6163747608077781,10.854868261188571,13.389748973978161,14.980306765427995,15.656091275148363,15.764510013769618,15.621299628997537,15.341342909049441,15.106266563021169,15.048165225562007,146.14532371548279,14.010838501379169,{"$f":"'Base Case - PC1'!Z64","v":0},0.9361754611800448,-8.1361147664792133E-4,13.356886552376979,{"$f":"'Base Case - PC1'!AC64 * (1+MSimpact_MWO)","v":1.6912786731850289},15.048165225562007,1.0513560424547255,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W64 - W64","v":3.0682310734443163E-2},{"$f":"AJ64+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ63:OFFSET(AJ63,-MIN(year-_yr2,ageMax)+1,0))","v":0.28308008570311272},{"$f":"MMULT(W64:OFFSET(W64,0,-MIN(year-yr0, ageMax)), AI64:OFFSET(AI64,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.3319348807247986E-3},1.3280295939966891,1.9984408754898209E-2,0.14360629250029316,{"$f":"'Base Case - PC1'!AH64 - AI64","v":15.880830773388391},{"$f":"MMULT(W64:OFFSET(W64,0,-MIN(year-yr0, ageMax)), AP64:OFFSET(AP64,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.464167199903816E-2},0.26251230269053571,0.60501644584477121,8.858452354082974E-3,0.60501644584477121,1.2090895957197643E-2,0.15882426036435468,null,2028,141.73090112302143,111.09246679107,9.1,31.5,48.4,96.2,1.1184350495651163,4.6227785617472303,22.190010933968143,37.035604052557609,67.767588947547154,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.90977324084064071,0.24769249771413759,1.3964352593350378,2.5446275931832401,0.12960490913085779,0.73068367658885813,1.3314744331376789]
[null,2029,1.778879264542837E-30,2.7992984195932763E-22,4.7895387869515209E-16,2.6800230126460691E-11,9.6298635381848733E-8,3.9334774139985629E-5,2.9600851814888382E-3,6.0246843779903539E-2,0.46462545105592401,1.8181678197880442,4.475322914215651,8.0102986994999714,11.396800991555676,13.863305782205719,15.154020368866268,15.587479488528468,15.57637850208992,15.334905702691923,15.106030956958014,15.048165225562007,15.26831454250452,147.1670628055831,14.246575452404215,{"$f":"'Base Case - PC1'!Z65","v":0},0.93617987140180525,-8.0890441719577721E-4,13.60554300459086,{"$f":"'Base Case - PC1'!AC65 * (1+MSimpact_MWO)","v":1.6627715379136601},15.26831454250452,1.0498643574543749,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W65 - W65","v":3.0611658164060529E-2},{"$f":"AJ65+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ64:OFFSET(AJ64,-MIN(year-_yr2,ageMax)+1,0))","v":0.2942376389094275},{"$f":"MMULT(W65:OFFSET(W65,0,-MIN(year-yr0, ageMax)), AI65:OFFSET(AI65,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.362222560226359E-3},1.3120794458311025,2.0033241683704295E-2,0.14638636621769016,{"$f":"'Base Case - PC1'!AH65 - AI65","v":15.880830773388391},{"$f":"MMULT(W65:OFFSET(W65,0,-MIN(year-yr0, ageMax)), AP65:OFFSET(AP65,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.4744042482686721E-2},0.26759427744593756,0.5873946076162827,8.6605710487955689E-3,0.5873946076162827,1.1767418138081643E-2,0.15718343560071918,null,2029,141.73090112302143,111.09246679107,9.4,32.1,49.2,98.1,1.1262548352399357,4.5795853006149478,22.10755275747962,36.98632726437696,67.562334127998454,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.91613412139318229,0.24215950924183632,1.3652414998811973,2.4877853582777982,0.12197296306405504,0.68765646065223918,1.2530689072113921]
[null,{"$f":"B65+1","v":2030},2.5923906631666833E-30,2.9270786116676349E-22,4.917307763652696E-16,2.7059740358277727E-11,9.5743257699303365E-8,3.8723943580287135E-5,2.8539513632691365E-3,5.7745836248835607E-2,0.45774799587591097,1.8617401984290345,4.7067895744906876,8.4102153950159764,11.79987297685237,14.024066495634592,15.087608874853542,15.401460634983907,15.29080813964997,15.099692487171536,15.047930525680886,15.26831454250452,{"$f":"AE66","v":15.697309990979397},148.21419643944833,14.650176357114162,{"$f":"'Base Case - PC1'!Z66","v":0},0.93618421642762628,-8.0426694180974997E-4,14.034778824578449,{"$f":"'Base Case - PC1'!AC66 * (1+MSimpact_MWO)","v":1.6625311664009481},15.697309990979397,1.0486089718840974,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W66 - W66","v":3.2133318098763297E-2},{"$f":"AJ66+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ65:OFFSET(AJ65,-MIN(year-_yr2,ageMax)+1,0))","v":0.30762293858684781},{"$f":"MMULT(W66:OFFSET(W66,0,-MIN(year-yr0, ageMax)), AI66:OFFSET(AI66,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.3932647556200475E-3},1.2963461901865969,2.0349148002984145E-2,0.14885907007974689,{"$f":"'Base Case - PC1'!AH66 - AI66","v":15.880830773388391},{"$f":"MMULT(W66:OFFSET(W66,0,-MIN(year-yr0, ageMax)), AP66:OFFSET(AP66,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.4848963183389493E-2},0.27211438010577721,0.57028602681192497,8.4681562161317472E-3,0.57028602681192497,1.1604834763629645E-2,0.15518302866891359,null,2030,141.73090112302143,111.09246679107,9.6999999999999993,32.799999999999997,50,100,1.1342694246323646,4.5327346015616179,22.08776706226924,36.93191277325991,67.340753238625723,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.92265346193816256,0.23677936961984208,1.3349094682789764,2.4325133905611778,0.11480461681824063,0.64724291748416996,1.1794260967793919]
[null,{"$f":"B66+1","v":2031},2.7107260912698944E-30,3.0051633408184996E-22,4.9649227158989935E-16,2.6903680245578641E-11,9.4256458576479071E-8,3.7335497053679744E-5,2.7354762132859498E-3,5.6891073773531739E-2,0.46871792328381373,1.958030632502813,4.9417775323351307,8.7076604603947292,11.936705852641904,13.962606949887752,14.907555409012932,15.119097138549428,15.056271311047169,15.04161643475536,15.268076409047429,15.697309990979397,{"$f":"AE67","v":16.0863698468842},149.21145987108929,15.089106415243236,{"$f":"'Base Case - PC1'!Z67","v":0},0.9361885918468722,-7.99597027316319E-4,14.446180540608767,{"$f":"'Base Case - PC1'!AC67 * (1+MSimpact_MWO)","v":1.6401893062754342},16.0863698468842,1.0472283788484233,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W67 - W67","v":3.4815830466417452E-2},{"$f":"AJ67+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ66:OFFSET(AJ66,-MIN(year-_yr2,ageMax)+1,0))","v":0.32294973332634463},{"$f":"MMULT(W67:OFFSET(W67,0,-MIN(year-yr0, ageMax)), AI67:OFFSET(AI67,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.4228290923264291E-3},1.2808665256438587,2.0604492656000697E-2,0.15143908249525859,{"$f":"'Base Case - PC1'!AH67 - AI67","v":15.880830773388391},{"$f":"MMULT(W67:OFFSET(W67,0,-MIN(year-yr0, ageMax)), AP67:OFFSET(AP67,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.4948888813123692E-2},0.27683064280133257,0.55367575418633497,8.2768372878539269E-3,0.55367575418633497,1.1408208010937986E-2,0.15327441493491573,null,2031,141.73090112302143,111.09246679107,10,33.4,50.9,102,1.1419024549756158,4.4803510026514139,21.983659727033928,36.926529682676126,67.135727310103618,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.92886242933015839,0.23142987274262702,1.3047501936623216,2.3775562259759218,0.10801606623244521,0.60897057784825215,1.1096850537613205]
[null,{"$f":"B67+1","v":2032},2.7830392542287803E-30,3.0342627415155805E-22,4.9362887974531192E-16,2.6485892412251525E-11,9.0876894399357228E-8,3.5785600769510166E-5,2.6949852866479224E-3,5.8254467944726461E-2,0.49296032419949593,2.0557859309810729,5.116553952694562,8.8086356339861709,11.884394027134988,13.795979103530495,14.634246950267258,14.887194085301502,14.998362264051977,15.261669945212414,15.697065166661378,16.0863698468842,{"$f":"AE68","v":16.369378265836602},150.14958082647763,15.431257310448245,{"$f":"'Base Case - PC1'!Z68","v":0},0.93619292408846555,-7.9497319662289899E-4,14.767502554496261,{"$f":"'Base Case - PC1'!AC68 * (1+MSimpact_MWO)","v":1.6018757113403412},16.369378265836602,1.0457834244701665,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W68 - W68","v":3.815497747806873E-2},{"$f":"AJ68+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ67:OFFSET(AJ67,-MIN(year-_yr2,ageMax)+1,0))","v":0.33984065604941371},{"$f":"MMULT(W68:OFFSET(W68,0,-MIN(year-yr0, ageMax)), AI68:OFFSET(AI68,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.4506380268619031E-3},1.265703437283463,2.07187783372626E-2,0.15375037577045592,{"$f":"'Base Case - PC1'!AH68 - AI68","v":15.880830773388391},{"$f":"MMULT(W68:OFFSET(W68,0,-MIN(year-yr0, ageMax)), AP68:OFFSET(AP68,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5042881292078735E-2},0.28105568690839333,0.5375492759090631,8.0862899461429157E-3,0.5375492759090631,1.1137364292915893E-2,0.15108128098773119,null,2032,141.73090112302143,111.09246679107,10.3,34.1,51.7,103.9,1.1490822690614486,4.422645009235266,21.927685686888015,36.822180880852869,66.811922078230637,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.9347027351503675,0.22610195031163535,1.274712550979153,2.3228207028682006,0.10158432423853188,0.57270984576256745,1.0436096243438509]
[null,{"$f":"B68+1","v":2033},2.8099877975290762E-30,3.0167634093294639E-22,4.8596330617864803E-16,2.5536241061591876E-11,8.7104351589925069E-8,3.5255896972994463E-5,2.7595705895356449E-3,6.1267427545570866E-2,0.51757152426456554,2.1284931509421408,5.1758861838849244,8.7700323697416138,11.742567290257712,13.543049788010808,14.4097807325658,14.829935338822903,15.217782981341724,15.690478699734443,16.086118954563833,16.369378265836602,{"$f":"AE69","v":16.551119272009359},151.09625689313839,15.604443205348616,{"$f":"'Base Case - PC1'!Z69","v":0},0.93619711797230143,-7.9049703609789033E-4,14.963031249244819,{"$f":"'Base Case - PC1'!AC69 * (1+MSimpact_MWO)","v":1.5880880227645384},16.551119272009359,1.0445515587116632,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W69 - W69","v":4.1571430947197285E-2},{"$f":"AJ69+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ68:OFFSET(AJ68,-MIN(year-_yr2,ageMax)+1,0))","v":0.35755533123848726},{"$f":"MMULT(W69:OFFSET(W69,0,-MIN(year-yr0, ageMax)), AI69:OFFSET(AI69,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.478697406268801E-3},1.2508985668169998,2.0703771376573733E-2,0.15538569498668942,{"$f":"'Base Case - PC1'!AH69 - AI69","v":15.880830773388391},{"$f":"MMULT(W69:OFFSET(W69,0,-MIN(year-yr0, ageMax)), AP69:OFFSET(AP69,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5137720259211044E-2},0.28404505043566813,0.52189250088258554,7.9002626837406335E-3,0.52189250088258554,1.0805143021421356E-2,0.14824098173519099,null,2033,141.73090112302143,111.09246679107,10.6,34.700000000000003,52.5,105.8,1.1563267439351033,4.3620523151632478,21.800181802945726,36.709954729504133,66.468565842987246,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.94059563826222559,0.22090041448736611,1.2453874478987728,2.2693835915002083,9.5537168399737471E-2,0.53861732495585313,0.98148517669330293]
[null,{"$f":"B69+1","v":2034},2.7937819135642176E-30,2.9699160249961845E-22,4.6853909773966381E-16,2.447616343423057E-11,8.5815019994588728E-8,3.6100804288763665E-5,2.9022974050966124E-3,6.4326223239209654E-2,0.53587653651957712,2.153175436888191,5.1532032043227591,8.6653719999769816,11.527284309261555,13.335320810060097,14.354358201157224,15.046892029968058,15.645358639198401,16.079369241203274,16.369122959553383,16.551119272009359,{"$f":"AE70","v":16.573708783588135},152.05742613099511,15.612539545731408,{"$f":"'Base Case - PC1'!Z70","v":0},0.9361976897806259,-7.8988674121355338E-4,14.984042297747562,{"$f":"'Base Case - PC1'!AC70 * (1+MSimpact_MWO)","v":1.589666485840572},16.573708783588135,1.0434494542256971,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W70 - W70","v":4.4431884240147212E-2},{"$f":"AJ70+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ69:OFFSET(AJ69,-MIN(year-_yr2,ageMax)+1,0))","v":0.37532458578734113},{"$f":"MMULT(W70:OFFSET(W70,0,-MIN(year-yr0, ageMax)), AI70:OFFSET(AI70,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.5071840337354068E-3},1.2365202105332287,2.0493725874398825E-2,0.15746120518382625,{"$f":"'Base Case - PC1'!AH70 - AI70","v":15.880830773388391},{"$f":"MMULT(W70:OFFSET(W70,0,-MIN(year-yr0, ageMax)), AP70:OFFSET(AP70,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5234003298363068E-2},0.28783908307603429,0.50669174842969467,7.7189437668313187E-3,0.50669174842969467,1.0384001795138013E-2,0.14584568827019595,null,2034,141.73090112302143,111.09246679107,10.9,35.4,53.4,107.8,1.1636815273009204,4.2990824412234252,21.729525751081496,36.660257163668931,66.170702710920494,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.94657827006637185,0.21583052940846856,1.2168045624650772,2.2172989721230003,8.9854981160761641E-2,0.5065824160107828,0.92311017312489119]
[null,{"$f":"B70+1","v":2035},2.7503972137089516E-30,2.8634297220019635E-22,4.4908878734120347E-16,2.4113863614849106E-11,8.7871576327614283E-8,3.7967961756981202E-5,3.0471955207840291E-3,6.6601256253024474E-2,0.54209063117160861,2.14373928765818,5.0917055803575932,8.5065049422473304,11.350473987687607,13.284030839021975,14.564357367551604,15.469666146690594,16.033130874138237,16.362254498102068,16.55086113118838,16.573708783588135,{"$f":"AE71","v":16.467313389926694},{"$f":"SUM(C71:W71)","v":153.00952396696127},{"$f":"X70-SUM(C71:V71)","v":15.51521555396053},{"$f":"'Base Case - PC1'!Z71","v":0},{"$f":"AD71/VLOOKUP(B71,HousingStarts,2)","v":0.9361982424153017},-7.8929691049409439E-4,14.87969811225816,{"$f":"'Base Case - PC1'!AC71 * (1+MSimpact_MWO)","v":1.5876152776685351},{"$f":"SUM(AC71:AD71)","v":16.467313389926694},{"$f":"X71 /VLOOKUP($B71,HousingStock,2)","v":1.0423406830987141},1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W71 - W71","v":4.6095162353786634E-2},{"$f":"AJ71+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ70:OFFSET(AJ70,-MIN(year-_yr2,ageMax)+1,0))","v":0.39216234529497052},{"$f":"MMULT(W71:OFFSET(W71,0,-MIN(year-yr0, ageMax)), AI71:OFFSET(AI71,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.5354016728452757E-3},1.2226237191520681,{"$f":"W71 * AM71 * 0.001","v":2.0133327941234826E-2},0.15944017541304281,{"$f":"'Base Case - PC1'!AH71 - AI71","v":15.880830773388391},{"$f":"MMULT(W71:OFFSET(W71,0,-MIN(year-yr0, ageMax)), AP71:OFFSET(AP71,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5329377173504233E-2},0.29145664065504207,0.49193373633950943,7.5410377887195259E-3,0.49193373633950943,{"$f":"AN71 * AU71","v":9.9042632390802902E-3},{"$f":"AR71* AU71","v":0.14337735421839662},null,2035,141.73090112302143,111.09246679107,11.2,36,54.2,109.7,1.1709668622529485,4.2333917956923948,21.588512858717976,36.529197880946683,65.784996127815617,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.95250441016050924,0.21085607401655396,1.188759688399994,2.1661947337300642,8.4502361227259862E-2,0.47640553429679616,0.8681209243413831]
[null,2036,2.6517817550264625E-30,2.7445611000111876E-22,4.42441308173271E-16,2.469175218183842E-11,9.2416352357305647E-8,3.9863524253580456E-5,3.1549660389372956E-3,6.7373573162043274E-2,0.5397149547616461,2.1181561954794814,4.998356525708906,8.3760286015969392,11.306818083912253,13.478371495947128,14.97357365683145,15.853083820507669,16.315202656817391,16.543916412650525,16.573450290448079,16.467313389926694,16.340270990703345,153.95482557045779,15.394969387206828,{"$f":"'Base Case - PC1'!Z72","v":0},0.93619878037640303,-7.8872274097967795E-4,14.752654800754456,{"$f":"'Base Case - PC1'!AC72 * (1+MSimpact_MWO)","v":1.5876161899488883},16.340270990703345,1.0412664966339853,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W72 - W72","v":4.647235734949362E-2},{"$f":"AJ72+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ71:OFFSET(AJ71,-MIN(year-_yr2,ageMax)+1,0))","v":0.40736332694781896},{"$f":"MMULT(W72:OFFSET(W72,0,-MIN(year-yr0, ageMax)), AI72:OFFSET(AI72,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.5634189583234983E-3},1.2091895318416164,1.9758484629413722E-2,0.161349437130095,{"$f":"'Base Case - PC1'!AH72 - AI72","v":15.880830773388391},{"$f":"MMULT(W72:OFFSET(W72,0,-MIN(year-yr0, ageMax)), AP72:OFFSET(AP72,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5424073865760819E-2},0.29494677107381351,0.47760556926165965,7.366623578990583E-3,0.47760556926165965,9.436762299178893E-3,0.14086822050059711,null,2036,141.73090112302143,111.09246679107,11.5,36.700000000000003,55,111.6,1.1782004691596328,4.1653698465597175,21.499266929688268,36.387671044877578,65.376517421068399,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.95838847289711626,0.20597925247732796,1.1612652522999576,2.1160935204504159,7.9462029545139992E-2,0.44798926434671138,0.81633991686040475]
[null,2037,2.5416992059007606E-30,2.7039356975257308E-22,4.5304441092117256E-16,2.5968825931246434E-11,9.7030267971798708E-8,4.1273382149117895E-5,3.1915514392185504E-3,6.7078312924709851E-2,0.53327407012731498,2.0793228663865642,4.9216896368787433,8.3438129338593985,11.472232819905329,13.857074725338837,15.344695614202141,16.131988025139691,16.496342178344044,16.566496093530105,16.467056556190684,16.340270990703345,16.275620213231193,154.90018795863972,15.330257825049273,{"$f":"'Base Case - PC1'!Z73","v":0},0.93619932004078577,-7.881467535414959E-4,14.688003108113509,{"$f":"'Base Case - PC1'!AC73 * (1+MSimpact_MWO)","v":1.5876171051176848},16.275620213231193,1.0402080005629695,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W73 - W73","v":4.609038001479604E-2},{"$f":"AJ73+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ72:OFFSET(AJ72,-MIN(year-_yr2,ageMax)+1,0))","v":0.42093927673785969},{"$f":"MMULT(W73:OFFSET(W73,0,-MIN(year-yr0, ageMax)), AI73:OFFSET(AI73,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.5914401700326716E-3},1.1961723878434896,1.9468447494094519E-2,0.16327554674075834,{"$f":"'Base Case - PC1'!AH73 - AI73","v":15.880830773388391},{"$f":"MMULT(W73:OFFSET(W73,0,-MIN(year-yr0, ageMax)), AP73:OFFSET(AP73,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5518783828435207E-2},0.29846769944210616,0.46369472743850448,7.1959782375033343E-3,0.46369472743850448,9.0274164544249941E-3,0.1383978985420049,null,2037,141.73090112302143,111.09246679107,11.8,37.299999999999997,55.9,113.6,1.1854350897552177,4.0955008828799633,21.34458827258139,36.30263090229289,65.006574470918125,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.96427336020287169,0.20120781282096664,1.1343649358373165,2.067074930380731,7.4719586996068621E-2,0.42125242713116912,0.76761922373961167]
[null,2038,2.504076595408954E-30,2.7687354969453552E-22,4.7647616741389337E-16,2.7265327777488781E-11,1.0046194873679948E-7,4.1751993705708627E-5,3.177564675697206E-3,6.6277809490069214E-2,0.52349726164351684,2.0474293401406216,4.9027599596306555,8.4658799560213414,11.794569358747436,14.200524112463162,15.61465571622742,16.31109340639749,16.518856928344988,16.460147001937088,16.340016138394009,16.275620213231193,16.320977788202644,155.84552440803026,15.375641338812102,{"$f":"'Base Case - PC1'!Z74","v":0},0.93619986294892743,-7.8756730401726793E-4,14.733359762415359,{"$f":"'Base Case - PC1'!AC74 * (1+MSimpact_MWO)","v":1.5876180257872836},16.320977788202644,1.0391642841506907,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W74 - W74","v":4.5824627219179348E-2},{"$f":"AJ74+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ73:OFFSET(AJ73,-MIN(year-_yr2,ageMax)+1,0))","v":0.43367155783431688},{"$f":"MMULT(W74:OFFSET(W74,0,-MIN(year-yr0, ageMax)), AI74:OFFSET(AI74,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.6194621395607817E-3},1.1834996694402662,1.9315871817279756E-2,{"$f":"AL74 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.16521852249206564},{"$f":"'Base Case - PC1'!AH74 - AI74","v":15.880830773388391},{"$f":"MMULT(W74:OFFSET(W74,0,-MIN(year-yr0, ageMax)), AP74:OFFSET(AP74,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5613496352490734E-2},0.30201945911549583,0.45018905576553836,7.0290251801264809E-3,{"$f":"(1+drate) ^ (yrDsc-year)","v":0.45018905576553836},8.6957940947093477E-3,0.13596585512202369,null,2038,141.73090112302143,111.09246679107,12.1,37.9,56.7,115.5,1.1926699060073123,4.0240518722096219,21.184753638581192,36.143313793246953,64.560396972457184,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.9701584066623099,0.19653961366723702,1.1080466663861785,2.0191169644080817,7.0257576925685794E-2,0.39609660591214413,0.72177950694987869]
[null,2039,2.5640867728929665E-30,2.9119363275775293E-22,5.0026439073897232E-16,2.8229623793992043E-11,1.0162691868012372E-7,4.1569018349168737E-5,3.139644052387204E-3,6.5062701750149735E-2,0.51546764107625931,2.0395545695929798,4.974485597943846,8.7037466804955752,12.086899283926366,14.450354740231681,15.788017416031925,16.333355322785788,16.412813657724197,16.333159890124769,16.275366369252744,16.320977788202644,16.488296030497981,156.79073900436279,15.543081434165458,{"$f":"'Base Case - PC1'!Z75","v":0},0.93620041078928129,-7.8698259031008519E-4,14.900677075677001,{"$f":"'Base Case - PC1'!AC75 * (1+MSimpact_MWO)","v":1.5876189548209818},16.488296030497981,1.0381344013587477,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W75 - W75","v":4.6379242787342179E-2},{"$f":"AJ75+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ74:OFFSET(AJ74,-MIN(year-_yr2,ageMax)+1,0))","v":0.44678224367793529},{"$f":"MMULT(W75:OFFSET(W75,0,-MIN(year-yr0, ageMax)), AI75:OFFSET(AI75,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.6474812262556273E-3},1.17110042444736,1.9309450479729907E-2,{"$f":"AL75 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.16717836399346114},{"$f":"'Base Case - PC1'!AH75 - AI75","v":15.880830773388391},{"$f":"MMULT(W75:OFFSET(W75,0,-MIN(year-yr0, ageMax)), AP75:OFFSET(AP75,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5708199132748107E-2},0.30560204938004676,0.4370767531704256,6.8656886750960381E-3,0.4370767531704256,8.4397119211854655E-3,0.1335715515052589,null,2039,141.73090112302143,111.09246679107,12.4,38.6,57.5,117.4,1.199903977958799,3.95127101072891,21.074657238469054,35.976186066924264,64.097532637208985,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.97604284768223093,0.19197253746907461,1.0822985056867604,1.9721978682656263,6.6059551673175579E-2,0.37242907243299211,0.67865179418909038]
[null,2040,2.6967030362002921E-30,3.0573156695177381E-22,5.1795729959100928E-16,2.8556978216685073E-11,1.0118154541697812E-7,4.107293935564219E-5,3.0820832214243235E-3,6.4064742741741204E-2,0.51348506257226512,2.0693925291470228,5.1142542458899536,8.9194701663215845,12.299544789962862,14.610789789589909,15.809565421116298,16.228502884983772,16.286191714258994,16.268537247937601,16.320723236801243,16.488296030497981,16.739824662020851,157.73576578121296,15.794797885170681,{"$f":"'Base Case - PC1'!Z76","v":0},0.93620096469385528,-7.8639140421957524E-4,15.152204767882401,{"$f":"'Base Case - PC1'!AC76 * (1+MSimpact_MWO)","v":1.5876198941384514},16.739824662020851,1.0371176294124524,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W76 - W76","v":4.7970181915751198E-2},{"$f":"AJ76+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ75:OFFSET(AJ75,-MIN(year-_yr2,ageMax)+1,0))","v":0.46117714963950285},{"$f":"MMULT(W76:OFFSET(W76,0,-MIN(year-yr0, ageMax)), AI76:OFFSET(AI76,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.6754953371258411E-3},1.1589291138812712,1.9400270162083677E-2,{"$f":"AL76 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.16915512477470002},{"$f":"'Base Case - PC1'!AH76 - AI76","v":15.880830773388391},{"$f":"MMULT(W76:OFFSET(W76,0,-MIN(year-yr0, ageMax)), AP76:OFFSET(AP76,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5802885095025945E-2},0.30921556808815143,0.42434636230138412,6.7058968039410225E-3,0.42434636230138412,8.2324340709442924E-3,0.131214501485163,null,2040,141.73090112302143,111.09246679107,12.7,39.200000000000003,58.4,119.3,1.2071367652333869,3.8773904744341223,20.904127311041975,35.862969087647521,63.618938474676185,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.98192624370211734,0.18750457330346515,1.0571091166019801,1.926296983070932,6.2110042778759908E-2,0.35016261895491974,0.63807717281379339]
[null,2041,2.8313367880093873E-30,3.165444108147515E-22,5.2396360041969203E-16,2.843182914457776E-11,9.9974058658635685E-8,4.0319926440817919E-5,3.0348089362694174E-3,6.3818338560950136E-2,0.52099716681162067,2.1275364698970387,5.2410116980336587,9.0763909118776578,12.436100473953619,14.630731075717012,15.708075467445727,16.103302866408029,16.221754903083315,16.313875083806941,16.488038869504582,16.739824662020851,17.0060603714536,158.6805935874398,16.06123256522676,{"$f":"'Base Case - PC1'!Z77","v":0},0.93620152479991792,-7.8579359923846106E-4,15.418439527481128,{"$f":"'Base Case - PC1'!AC77 * (1+MSimpact_MWO)","v":1.5876208439724735},17.0060603714536,1.0361136234530375,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W77 - W77","v":5.03684417402539E-2},{"$f":"AJ77+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ76:OFFSET(AJ76,-MIN(year-_yr2,ageMax)+1,0))","v":0.47705207674899008},{"$f":"MMULT(W77:OFFSET(W77,0,-MIN(year-yr0, ageMax)), AI77:OFFSET(AI77,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.7035032528544261E-3},1.1469769707202886,1.9505559608736196E-2,{"$f":"AL77 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.17114888933731381},{"$f":"'Base Case - PC1'!AH77 - AI77","v":15.880830773388391},{"$f":"MMULT(W77:OFFSET(W77,0,-MIN(year-yr0, ageMax)), AP77:OFFSET(AP77,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.58975501181082E-2},0.31286016970860941,0.41198675951590691,6.5495801574011209E-3,0.41198675951590691,8.0360322957475864E-3,0.12889424749984668,null,2041,141.73090112302143,111.09246679107,13,39.799999999999997,59,121,1.2143679530232814,3.8026266874370549,20.729348003957035,35.559476725891599,63.021384635145765,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.98780833864656459,0.1831337804078054,1.0324675575435607,1.881394370722854,5.8394490187168795E-2,0.32921515912188276,0.59990606252284739]
[null,2042,2.9314730052717659E-30,3.202151013494593E-22,5.2166736452550986E-16,2.8092527574651634E-11,9.8141178945170266E-8,3.9701482497858065E-5,3.0231365314833188E-3,6.4751978206183003E-2,0.53563567930809097,2.1802677361385809,5.3332171146994236,9.1771615330920611,12.453073672625823,14.536808682565217,15.586890454000455,16.0395896605025,16.26696236396932,16.481120511101214,16.739563578041558,17.0060603714536,{"$f":"AE78","v":17.221096806851456},{"$f":"SUM(C78:W78)","v":159.62526307873873},{"$f":"X77-SUM(C78:V78)","v":16.276427315552525},{"$f":"'Base Case - PC1'!Z78","v":0},{"$f":"AD78/VLOOKUP(B78,HousingStarts,2)","v":0.93620209034795088},{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast * VLOOKUP(year,RPElast_drop_MWO,2), 0)","v":-7.8518998600564632E-4},15.633475003816406,{"$f":"'Base Case - PC1'!AC78 * (1+MSimpact_MWO)","v":1.5876218030350489},{"$f":"SUM(AC78:AD78)","v":17.221096806851456},{"$f":"X78 /VLOOKUP($B78,HousingStock,2)","v":1.0351223840491099},1,{"$f":"MATCH(AG78, Eff_MWO)","v":{"$error":"#N/A"}},8.687544186755142,{"$f":"'Base Case - PC1'!W78 - W78","v":5.3119405243634787E-2},{"$f":"AJ78+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ77:OFFSET(AJ77,-MIN(year-_yr2,ageMax)+1,0))","v":0.49401643412920432},{"$f":"MMULT(W78:OFFSET(W78,0,-MIN(year-yr0, ageMax)), AI78:OFFSET(AI78,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.7315054165498879E-3},1.1352643243575642,{"$f":"W78 * AM78 * 0.001","v":1.9550496831126425E-2},{"$f":"AL78 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.17315980291775976},{"$f":"'Base Case - PC1'!AH78 - AI78","v":15.880830773388391},{"$f":"MMULT(W78:OFFSET(W78,0,-MIN(year-yr0, ageMax)), AP78:OFFSET(AP78,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5992195699674219E-2},{"$f":"AQ78 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":0.31653611973366463},0.39998714516107459,{"$f":"AQ78*AS78","v":6.3966727027699047E-3},0.39998714516107459,{"$f":"AN78 * AU78","v":7.8199474139628942E-3},{"$f":"AR78* AU78","v":0.1266103788726326},null,2042,141.73090112302143,111.09246679107,13.3,40.4,59.7,122.7,{"$f":"(AQ78*AZ78) * adjCO2","v":1.2215976557318835},{"$f":"$BF78*BB78* (1+BG$5)^-($AY78-yrDsc) *110.664/106.301","v":3.7271817788518744},{"$f":"$BF78*BC78* (1+BH$5)^-($AY78-yrDsc) *110.664/106.301","v":20.550604618131306},{"$f":"$BF78*BD78* (1+BI$5)^-($AY78-yrDsc) *110.664/106.301","v":35.312763715704406},{"$f":"$BF78*BE78* (1+BJ$5)^-($AY78-yrDsc) *110.664/106.301","v":62.414831352591868},0.45,2.5369999999999999,4.6230000000000002,{"$f":"dolNOx_1","v":0.45},{"$f":"dolNOx_2","v":2.5369999999999999},{"$f":"dolNOx_3","v":4.6230000000000002},{"$f":"(AQ78*BA78) * adjNOx","v":0.99368922557520356},{"$f":"$BQ78*BK78* (1+BR$5)^-($AY78-yrDsc)","v":0.17885831243181513},{"$f":"$BQ78*BL78* (1+BS$5)^-($AY78-yrDsc)","v":1.0083634191989221},{"$f":"$BQ78*BM78* (1+BT$5)^-($AY78-yrDsc)","v":1.8374710630495141},{"$f":"$BQ78*BN78* (1+BU$5)^-($AY78-yrDsc)","v":5.4899196271145895E-2},{"$f":"$BQ78*BO78* (1+BV$5)^-($AY78-yrDsc)","v":0.30950946875532698},{"$f":"$BQ78*BP78* (1+BW$5)^-($AY78-yrDsc)","v":0.56399774302557215}]
[null,2043,{"$f":"D78 *C$7 - IF(age<4, 0, $X78*pEarlyRepl*D78/SUM($D78:$T78))","v":2.9654667510008599E-30},3.1881177980386174E-22,5.1544185737074111E-16,2.7577491728529175E-11,9.6635848379583347E-8,3.9548783667699467E-5,3.0673639460852978E-3,6.6571321385999388E-2,0.54891147881315483,2.2186253103315572,5.3924291524947821,9.1896868247841255,12.373130812943995,14.424659784420506,15.52522044945783,16.084289455718054,16.433726854770303,16.73253968021687,17.005795135108325,17.221096806851456,{"$f":"AE79","v":17.350052111036604},{"$f":"SUM(C79:W79)","v":160.56984218772675},{"$f":"X78-SUM(C79:V79)","v":16.405473002048581},{"$f":"'Base Case - PC1'!Z79","v":0},{"$f":"AD79/VLOOKUP(B79,HousingStarts,2)","v":0.9362026601367881},{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast * VLOOKUP(year,RPElast_drop_MWO,2), 0)","v":-7.8458184653385703E-4},{"$f":"Y79 * (1+MSimpact_MWO) - (VLOOKUP(year, demo, iSc+1) *(1-ComboShare))","v":15.762429341747376},{"$f":"'Base Case - PC1'!AC79 * (1+MSimpact_MWO)","v":1.5876227692892266},{"$f":"SUM(AC79:AD79)","v":17.350052111036604},{"$f":"X79 /VLOOKUP($B79,HousingStock,2)","v":1.0341440874297583},1,{"$f":"MATCH(AG79, Eff_MWO)","v":{"$error":"#N/A"}},8.687544186755142,{"$f":"'Base Case - PC1'!W79 - W79","v":5.5739087192783643E-2},{"$f":"AJ79+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ78:OFFSET(AJ78,-MIN(year-_yr2,ageMax)+1,0))","v":0.51143278764498257},{"$f":"MMULT(W79:OFFSET(W79,0,-MIN(year-yr0, ageMax)), AI79:OFFSET(AI79,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.7595032303496846E-3},1.1238227519145312,{"$f":"W79 * AM79 * 0.001","v":1.9498383309285678E-2},{"$f":"AL79 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.17518804734101309},{"$f":"'Base Case - PC1'!AH79 - AI79","v":15.880830773388391},{"$f":"MMULT(W79:OFFSET(W79,0,-MIN(year-yr0, ageMax)), AP79:OFFSET(AP79,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.6086826578861901E-2},{"$f":"AQ79 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":0.32024375053937176},0.38833703413696569,{"$f":"AQ79*AS79","v":6.2471105223109412E-3},0.38833703413696569,{"$f":"AN79 * AU79","v":7.5719443447937141E-3},{"$f":"AR79* AU79","v":0.12436250828535794},null,2043,141.73090112302143,111.09246679107,13.6,40.9,60.4,124.4,1.2288262353682542,3.6512437531262703,20.318498267711302,35.061681064491772,61.800028960960546,{"$f":"dolNOx_1","v":0.45},{"$f":"dolNOx_2","v":2.5369999999999999},{"$f":"dolNOx_3","v":4.6230000000000002},0.45,2.5369999999999999,4.6230000000000002,0.99956919895855978,0.17467638216220335,0.98478662565668862,1.7945086994130359,5.1611263716192561E-2,0.29097283566217896,0.53021971591101835]
[null,2044,{"$f":"D79 *C$7 - IF(age<4, 0, $X79*pEarlyRepl*D79/SUM($D79:$T79))","v":2.9524707887027195E-30},{"$f":"E79 *D$7 - IF(age<4, 0, $X79*pEarlyRepl*E79/SUM($D79:$T79))","v":3.1500712352064043E-22},{"$f":"F79 *E$7 - IF(age<4, 0, $X79*pEarlyRepl*F79/SUM($D79:$T79))","v":5.0599197670648186E-16},{"$f":"G79 *F$7 - IF(age<4, 0, $X79*pEarlyRepl*G79/SUM($D79:$T79))","v":2.7154496593690126E-11},{"$f":"H79 *G$7 - IF(age<4, 0, $X79*pEarlyRepl*H79/SUM($D79:$T79))","v":9.626417004238921E-8},{"$f":"I79 *H$7 - IF(age<4, 0, $X79*pEarlyRepl*I79/SUM($D79:$T79))","v":4.0127368337647239E-5},{"$f":"J79 *I$7 - IF(age<4, 0, $X79*pEarlyRepl*J79/SUM($D79:$T79))","v":3.1535479952823015E-3},{"$f":"K79 *J$7 - IF(age<4, 0, $X79*pEarlyRepl*K79/SUM($D79:$T79))","v":6.8221300186234152E-2},{"$f":"L79 *K$7 - IF(age<4, 0, $X79*pEarlyRepl*L79/SUM($D79:$T79))","v":0.5585685096561841},{"$f":"M79 *L$7 - IF(age<4, 0, $X79*pEarlyRepl*M79/SUM($D79:$T79))","v":2.2432575956677403},{"$f":"N79 *M$7 - IF(age<4, 0, $X79*pEarlyRepl*N79/SUM($D79:$T79))","v":5.3997889170385616},{"$f":"O79 *N$7 - IF(age<4, 0, $X79*pEarlyRepl*O79/SUM($D79:$T79))","v":9.1306933695403352},{"$f":"P79 *O$7 - IF(age<4, 0, $X79*pEarlyRepl*P79/SUM($D79:$T79))","v":12.277674305427574},{"$f":"Q79 *P$7 - IF(age<4, 0, $X79*pEarlyRepl*Q79/SUM($D79:$T79))","v":14.36758818075098},{"$f":"R79 *Q$7 - IF(age<4, 0, $X79*pEarlyRepl*R79/SUM($D79:$T79))","v":15.568486779174231},{"$f":"S79 *R$7 - IF(age<4, 0, $X79*pEarlyRepl*S79/SUM($D79:$T79))","v":16.249181233356857},{"$f":"T79 *S$7 - IF(age<4, 0, $X79*pEarlyRepl*T79/SUM($D79:$T79))","v":16.684423034591145},{"$f":"U79 *T$7 - IF(age<4, 0, $X79*pEarlyRepl*U79/SUM($D79:$T79))","v":16.998659526888929},{"$f":"V79 *U$7 - IF(age<4, 0, $X79*pEarlyRepl*V79/SUM($D79:$T79))","v":17.220828216673667},{"$f":"W79 *V$7 - IF(age<4, 0, $X79*pEarlyRepl*W79/SUM($D79:$T79))","v":17.350052111036604},{"$f":"AE80","v":0},{"$f":"SUM(C80:W80)","v":144.120616851644},null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W80 - W80","v":17.451625919113717},{"$f":"AJ80+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ79:OFFSET(AJ79,-MIN(year-_yr2,ageMax)+1,0))","v":17.922436061843793},{"$f":"MMULT(W80:OFFSET(W80,0,-MIN(year-yr0, ageMax)), AI80:OFFSET(AI80,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.2719143534746106E-3},1.1238227519145312,0,0.15814682885709475,{"$f":"'Base Case - PC1'!AH80 - AI80","v":15.880830773388391},{"$f":"MMULT(W80:OFFSET(W80,0,-MIN(year-yr0, ageMax)), AP80:OFFSET(AP80,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.4438806328753769E-2},0.28909240315076901,0.37702624673491814,5.4438089574624163E-3,0.37702624673491814,0,0.10899542371951226,null,2044,141.73090112302143,111.09246679107,13.9,41.5,61,126.1,1.1029387267397939,3.189982722841727,17.965531967691362,31.007209032669689,54.589242918695923,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.89716800297422328,0.15221514818341497,0.85815517986960843,1.5637569556709501,4.3293393268096607E-2,0.2440785304914691,0.44476746017424584]
[null,2045,2.9172364051295153E-30,3.0923192369335801E-22,4.9823085954175371E-16,2.7050055660945969E-11,9.7672480687787415E-8,4.1254831249693185E-5,3.2317090897206781E-3,6.9421521397629651E-2,0.56477001598786902,2.2463192673649051,5.3651248189167289,9.0602516912427244,12.229097314883944,14.407628372739335,15.728090687524167,16.497062173354141,16.949777618212824,17.213602380869375,17.349781509597367,0,0,127.68420043371151,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W81 - W81","v":17.440247589969196},{"$f":"AJ81+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ80:OFFSET(AJ80,-MIN(year-_yr2,ageMax)+1,0))","v":35.319964994554184},{"$f":"MMULT(W81:OFFSET(W81,0,-MIN(year-yr0, ageMax)), AI81:OFFSET(AI81,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":3.7847053787733215E-3},1.1238227519145312,0,0.14091756595398006,{"$f":"'Base Case - PC1'!AH81 - AI81","v":15.880830773388391},{"$f":"MMULT(W81:OFFSET(W81,0,-MIN(year-yr0, ageMax)), AP81:OFFSET(AP81,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.2792070124498916E-2},0.25759731056387541,0.36604489974263904,4.6824720262230134E-3,0.36604489974263904,0,9.4292181719327225E-2,null,2045,141.73090112302143,111.09246679107,14.2,42.1,61.7,127.8,0.97714930266667976,2.7496797562684323,15.676402156059739,27.108387250025213,47.587748112694406,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.79484659231477339,0.13092729353758778,0.73813898601080052,1.3450597289428186,3.5846552077652111E-2,0.20209489471334091,0.36826357834441265]
[null,2046,2.8637530965784247E-30,3.0448879474795455E-22,4.9631457670760405E-16,2.7445788375715643E-11,1.0041679470749572E-7,4.2277337571515597E-5,3.2885647314037586E-3,7.019227377099134E-2,0.56554083266835053,2.2318989571095913,5.3237338334542876,9.0244045307968861,12.263177871632379,14.555331475228311,15.968022401497709,16.759436907854433,17.164102375399093,17.342501565168952,0,0,0,111.27167396709422,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W82 - W82","v":17.417453326914874},{"$f":"AJ82+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ81:OFFSET(AJ81,-MIN(year-_yr2,ageMax)+1,0))","v":52.692744318907778},{"$f":"MMULT(W82:OFFSET(W82,0,-MIN(year-yr0, ageMax)), AI82:OFFSET(AI82,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":3.298205182243814E-3},1.1238227519145312,0,0.12351105467146409,{"$f":"'Base Case - PC1'!AH82 - AI82","v":15.880830773388391},{"$f":"MMULT(W82:OFFSET(W82,0,-MIN(year-yr0, ageMax)), AP82:OFFSET(AP82,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.1147729546632049E-2},0.22577820793943626,0.35538339780838735,3.9617180041310509E-3,0.35538339780838735,0,8.0237826688605476E-2,null,2046,141.73090112302143,111.09246679107,14.5,42.6,62.4,129.4,0.85154287357652703,2.3303334406838081,13.420919364693408,23.30906396137653,40.766830182895006,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.69267403601997413,0.11077418362249247,0.62452023077836305,1.1380201130817393,2.9195048682777489E-2,0.1645951966849033,0.29993046680106739]
[null,2047,2.8198276504516553E-30,3.0331767770574026E-22,5.0357548283223835E-16,2.8216935594369639E-11,1.0290563793616173E-7,4.3021125174157918E-5,3.3250760181150513E-3,7.0288074493288832E-2,0.56191032725106271,2.2146802529031882,5.3026703191720923,9.0495541164787614,12.388896648599269,14.777372770493395,16.221983112445059,16.971354864936938,17.292630892932543,0,0,0,0,94.854709579782735,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W83 - W83","v":17.429691110282981},{"$f":"AJ83+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ82:OFFSET(AJ82,-MIN(year-_yr2,ageMax)+1,0))","v":70.069505795635266},{"$f":"MMULT(W83:OFFSET(W83,0,-MIN(year-yr0, ageMax)), AI83:OFFSET(AI83,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.8115740486241523E-3},1.1238227519145312,0,0.10589435058961784,{"$f":"'Base Case - PC1'!AH83 - AI83","v":15.880830773388391},{"$f":"MMULT(W83:OFFSET(W83,0,-MIN(year-yr0, ageMax)), AP83:OFFSET(AP83,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":9.5029464094979425E-3},0.19357487287782132,0.34503242505668674,3.2788246448528092E-3,0.34503242505668674,0,6.6789607819074545E-2,null,2047,141.73090112302143,111.09246679107,14.8,43.2,63,131.1,0.72590263866173743,1.9310536409866628,11.263958620566303,19.571710551156379,34.182985536024127,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.59047398091364256,9.1679701305379432E-2,0.51686978269277251,0.9418561314105981,2.3259334389640528E-2,0.13113095854781781,0.23895089529624036]
[null,2048,2.8089821012080956E-30,3.0775510768890386E-22,5.1772449643142592E-16,2.8916295988139603E-11,1.0471606267280562E-7,4.3498767174291389E-5,3.3296141911519977E-3,6.9836858205307273E-2,0.55757528883696306,2.2059178033523894,5.3174480212442505,9.1423276934038054,12.577889023210723,15.012396995808642,16.427105130560427,17.098440047349442,0,0,0,0,0,78.412310079675251,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W84 - W84","v":17.505695344005851},{"$f":"AJ84+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ83:OFFSET(AJ83,-MIN(year-_yr2,ageMax)+1,0))","v":87.478665479548823},{"$f":"MMULT(W84:OFFSET(W84,0,-MIN(year-yr0, ageMax)), AI84:OFFSET(AI84,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.3241899255680753E-3},1.1238227519145312,0,8.8042017201112946E-2,{"$f":"'Base Case - PC1'!AH84 - AI84","v":15.880830773388391},{"$f":"MMULT(W84:OFFSET(W84,0,-MIN(year-yr0, ageMax)), AP84:OFFSET(AP84,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":7.8556182146355211E-3},0.1609408074436344,0.33498293694823961,2.6314980610826935E-3,0.33498293694823961,0,5.3912424352289753E-2,null,2048,141.73090112302143,111.09246679107,15.1,43.8,63.7,132.80000000000001,0.60006799413534728,1.551109147184369,9.1657134080581528,15.95974287076891,27.790108232651207,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.4881157863941506,7.3579706863700467E-2,0.41482603625157349,0.75590885517974948,1.7969483448389934E-2,0.10130795446347836,0.18460649329312595]
[null,2049,2.8500765124944801E-30,3.1640213549776237E-22,5.3055636495512511E-16,2.9425022026857919E-11,1.0587867265612574E-7,4.3558135721432965E-5,3.3082396384049913E-3,6.9298079242975139E-2,0.55536922530575972,2.2120653467845637,5.3719610576540244,9.2817937224829805,12.777931931357687,15.202224167196025,16.550114853039315,0,0,0,0,0,0,62.024110286745554,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W85 - W85","v":17.647120327965634},{"$f":"AJ85+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ84:OFFSET(AJ84,-MIN(year-_yr2,ageMax)+1,0))","v":104.88320131892783},{"$f":"MMULT(W85:OFFSET(W85,0,-MIN(year-yr0, ageMax)), AI85:OFFSET(AI85,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.8384131653737393E-3},1.1238227519145312,0,7.004168676797641E-2,{"$f":"'Base Case - PC1'!AH85 - AI85","v":15.880830773388391},{"$f":"MMULT(W85:OFFSET(W85,0,-MIN(year-yr0, ageMax)), AP85:OFFSET(AP85,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":6.2137228068424007E-3},0.12803620341186078,0.3252261523769317,2.0208651604061425E-3,0.3252261523769317,0,4.1640721800589656E-2,null,2049,141.73090112302143,111.09246679107,15.4,44.4,64.400000000000006,134.5,0.47464834452726512,1.1917038448612871,7.1352536382446328,12.451451085500928,21.614675998736555,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.38609516290474033,5.6505709927284001E-2,0.3185666357455989,0.58050199331963104,1.3283830409106245E-2,7.4891283884227874E-2,0.13646921773621817]
[null,2050,2.9301554136896035E-30,3.2424420329889974E-22,5.3989047323687448E-16,2.9751713305107476E-11,1.0602317934854962E-7,4.3278513033611316E-5,3.2827171569341624E-3,6.9023899291924484E-2,0.55691695134898378,2.2347428413850374,5.4539102178902654,9.4294144405255196,12.939504974982057,15.316061715626253,0,0,0,0,0,0,0,46.002901142772942,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W86 - W86","v":17.831169694349537},{"$f":"AJ86+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ85:OFFSET(AJ85,-MIN(year-_yr2,ageMax)+1,0))","v":122.10854179577603},{"$f":"MMULT(W86:OFFSET(W86,0,-MIN(year-yr0, ageMax)), AI86:OFFSET(AI86,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.363514838608569E-3},1.1238227519145312,0,5.2247852930459943E-2,{"$f":"'Base Case - PC1'!AH86 - AI86","v":15.880830773388391},{"$f":"MMULT(W86:OFFSET(W86,0,-MIN(year-yr0, ageMax)), AP86:OFFSET(AP86,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":4.6085958312900169E-3},9.5509075156880729E-2,0.31575354599702099,1.4551804757969116E-3,0.31575354599702099,0,3.0157329155681076E-2,null,2050,141.73090112302143,111.09246679107,15.7,44.9,65,136.19999999999999,0.35203732929770881,0.85817275021110562,5.1957986047874263,9.0936940332779166,15.760974832339587,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.28635917847584741,4.0688516714644185E-2,0.22939281534456066,0.41800669504844462,9.2078087845765197E-3,5.1911579747712516E-2,9.459488891354946E-2]
[null,2051,3.002779694135353E-30,3.2994864999529831E-22,5.4588460668749759E-16,2.9792319421295082E-11,1.0534256054129771E-7,4.2944626989153563E-5,3.2697289869988086E-3,6.9216257963725533E-2,0.56262631304369448,2.2688337994597467,5.5406510103035158,9.548646503971753,13.036398791837566,0,0,0,0,0,0,0,0,31.029685455566344,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W87 - W87","v":18.021727830594269},{"$f":"AJ87+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ86:OFFSET(AJ86,-MIN(year-_yr2,ageMax)+1,0))","v":138.78440176246636},{"$f":"MMULT(W87:OFFSET(W87,0,-MIN(year-yr0, ageMax)), AI87:OFFSET(AI87,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.1968065998356224E-4},1.1238227519145312,0,3.5443837625266532E-2,{"$f":"'Base Case - PC1'!AH87 - AI87","v":15.880830773388391},{"$f":"MMULT(W87:OFFSET(W87,0,-MIN(year-yr0, ageMax)), AP87:OFFSET(AP87,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":3.1084637553658819E-3},6.4791335178987192E-2,0.30655684077380685,9.5292082850484839E-4,0.30655684077380685,0,1.9862227021987127E-2,null,2051,141.73090112302143,111.09246679107,16,45.5,65.7,137.9,0.23744657130226612,0.56180155447601243,3.4479211474573139,6.0484719449195206,10.449853323832167,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.19314714500780128,2.6644760360132365E-2,0.15021723785256844,0.27373050476642646,5.8042979710385056E-3,3.2723342116721531E-2,5.9629487822468914E-2]
[null,2052,3.0556077679511641E-30,3.3361190455889019E-22,5.4662964794064699E-16,2.9601066781689467E-11,1.0452986138906784E-7,4.2774715270756714E-5,3.278841203659134E-3,6.9925844286986269E-2,0.57120916637898622,2.3049180828008158,5.6107108487972752,9.6201488378989541,0,0,0,0,0,0,0,0,0,18.180234500641411,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W88 - W88","v":18.184314273605619},{"$f":"AJ88+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ87:OFFSET(AJ87,-MIN(year-_yr2,ageMax)+1,0))","v":154.32992807962887},{"$f":"MMULT(W88:OFFSET(W88,0,-MIN(year-yr0, ageMax)), AI88:OFFSET(AI88,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":5.3879824484744326E-4},1.1238227519145312,0,2.0884542292226693E-2,{"$f":"'Base Case - PC1'!AH88 - AI88","v":15.880830773388391},{"$f":"MMULT(W88:OFFSET(W88,0,-MIN(year-yr0, ageMax)), AP88:OFFSET(AP88,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.8211047469378816E-3},3.8176943310190364E-2,0.29762800075126877,5.4201176498976697E-4,0.29762800075126877,0,1.1362527312206484E-2,null,2052,141.73090112302143,111.09246679107,16.3,46.1,66.400000000000006,139.69999999999999,0.13910893359983334,0.31933783585629855,1.9870040289318702,3.4939254447028021,6.0213549423380091,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0.11315595429543766,1.5155271202523876E-2,8.5442051201784608E-2,0.15569515282059526,3.1780083961685671E-3,1.7916905113510344E-2,3.2648739589971741E-2]
[null,2053,{"$f":"D88 *C$7 - IF(age<4, 0, $X88*pEarlyRepl*D88/SUM($D88:$T88))","v":3.0895326502037615E-30},{"$f":"E88 *D$7 - IF(age<4, 0, $X88*pEarlyRepl*E88/SUM($D88:$T88))","v":3.340672290512703E-22},{"$f":"F88 *E$7 - IF(age<4, 0, $X88*pEarlyRepl*F88/SUM($D88:$T88))","v":5.4312054341014811E-16},{"$f":"G88 *F$7 - IF(age<4, 0, $X88*pEarlyRepl*G88/SUM($D88:$T88))","v":2.9372699806793808E-11},{"$f":"H88 *G$7 - IF(age<4, 0, $X88*pEarlyRepl*H88/SUM($D88:$T88))","v":1.0411628582402948E-7},{"$f":"I88 *H$7 - IF(age<4, 0, $X88*pEarlyRepl*I88/SUM($D88:$T88))","v":4.2893921625375304E-5},{"$f":"J88 *I$7 - IF(age<4, 0, $X88*pEarlyRepl*J88/SUM($D88:$T88))","v":3.3124549953131065E-3},{"$f":"K88 *J$7 - IF(age<4, 0, $X88*pEarlyRepl*K88/SUM($D88:$T88))","v":7.0992561665728995E-2},{"$f":"L88 *K$7 - IF(age<4, 0, $X88*pEarlyRepl*L88/SUM($D88:$T88))","v":0.58029386593324328},{"$f":"M88 *L$7 - IF(age<4, 0, $X88*pEarlyRepl*M88/SUM($D88:$T88))","v":2.3340630674464964},{"$f":"N88 *M$7 - IF(age<4, 0, $X88*pEarlyRepl*N88/SUM($D88:$T88))","v":5.6527250673059202},{"$f":"O88 *N$7 - IF(age<4, 0, $X88*pEarlyRepl*O88/SUM($D88:$T88))","v":0},{"$f":"P88 *O$7 - IF(age<4, 0, $X88*pEarlyRepl*P88/SUM($D88:$T88))","v":0},{"$f":"Q88 *P$7 - IF(age<4, 0, $X88*pEarlyRepl*Q88/SUM($D88:$T88))","v":0},{"$f":"R88 *Q$7 - IF(age<4, 0, $X88*pEarlyRepl*R88/SUM($D88:$T88))","v":0},{"$f":"S88 *R$7 - IF(age<4, 0, $X88*pEarlyRepl*S88/SUM($D88:$T88))","v":0},{"$f":"T88 *S$7 - IF(age<4, 0, $X88*pEarlyRepl*T88/SUM($D88:$T88))","v":0},{"$f":"U88 *T$7 - IF(age<4, 0, $X88*pEarlyRepl*U88/SUM($D88:$T88))","v":0},{"$f":"V88 *U$7 - IF(age<4, 0, $X88*pEarlyRepl*V88/SUM($D88:$T88))","v":0},{"$f":"W88 *V$7 - IF(age<4, 0, $X88*pEarlyRepl*W88/SUM($D88:$T88))","v":0},{"$f":"AE89","v":0},{"$f":"SUM(C89:W89)","v":8.6414300154139863},null,null,null,null,null,null,null,null,1,{"$f":"MATCH(AG89, Eff_MWO)","v":{"$error":"#N/A"}},8.687544186755142,{"$f":"'Base Case - PC1'!W89 - W89","v":18.298965922902763},{"$f":"AJ89+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ88:OFFSET(AJ88,-MIN(year-_yr2,ageMax)+1,0))","v":168.01962610865917},{"$f":"MMULT(W89:OFFSET(W89,0,-MIN(year-yr0, ageMax)), AI89:OFFSET(AI89,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.5604894897969212E-4},1.1238227519145312,{"$f":"W89 * AM89 * 0.001","v":0},{"$f":"AL89 * VLOOKUP(year,ElecPrice,1+iSc)","v":9.981984511164943E-3},{"$f":"'Base Case - PC1'!AH89 - AI89","v":15.880830773388391},{"$f":"MMULT(W89:OFFSET(W89,0,-MIN(year-yr0, ageMax)), AP89:OFFSET(AP89,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":8.6542961283661926E-4},{"$f":"AQ89 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":1.8247067686409501E-2},0.28895922403035801,{"$f":"AQ89*AS89","v":2.5007386937816268E-4},0.28895922403035801,{"$f":"AN89 * AU89","v":0},{"$f":"AR89* AU89","v":5.2726585194943091E-3},null,2053,141.73090112302143,111.09246679107,16.7,46.7,67.099999999999994,141.5,6.6107669396748461E-2,0.14807671477528331,0.92869755751148164,1.6369711825896638,2.8139337128024544,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,5.3774234502832349E-2,6.9923524836442231E-3,3.942132944667865E-2,7.183476784863832E-2,1.4114584164623123E-3,7.9574888945886362E-3,1.4500382798456156E-2]
[null,2054,3.0937493459104263E-30,3.3192267499831796E-22,5.3893046484247353E-16,2.925648582967887E-11,1.0440644141737354E-7,4.3333658488242632E-5,3.3629864310910115E-3,7.2121650852810248E-2,0.58763150449784496,2.3515410374170354,0,0,0,0,0,0,0,0,0,0,0,3.0147006172929682,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W90 - W90","v":18.365882696283929},{"$f":"AJ90+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ89:OFFSET(AJ89,-MIN(year-_yr2,ageMax)+1,0))","v":179.15847661873198},{"$f":"MMULT(W90:OFFSET(W90,0,-MIN(year-yr0, ageMax)), AI90:OFFSET(AI90,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":8.9260483636868668E-5},1.1238227519145312,0,3.4998403558280842E-3,{"$f":"'Base Case - PC1'!AH90 - AI90","v":15.880830773388391},{"$f":"MMULT(W90:OFFSET(W90,0,-MIN(year-yr0, ageMax)), AP90:OFFSET(AP90,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":3.0169491459850292E-4},6.3977081704537338E-3,0.28054293595180391,8.463837710319276E-5,0.28054293595180391,0,1.7948318335019343E-3,null,2054,141.73090112302143,111.09246679107,17,47.3,67.7,143.30000000000001,2.3045603451893087E-2,5.0045629903671937E-2,0.31835932626828373,0.56171957084539625,0.96450087641110083,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.8746080380536531E-2,2.3665861923949025E-3,1.3342287044679706E-2,2.4312728816536965E-2,4.5985461380553303E-4,2.5925581227214164E-3,4.7242397324955094E-3]
[null,2055,3.0738889342279246E-30,3.2936195048971585E-22,5.3679817012255605E-16,2.9338019020551812E-11,1.0547678796700814E-7,4.3994712595851216E-5,3.4164724798622149E-3,7.3033607083450816E-2,0.59203181652565662,0,0,0,0,0,0,0,0,0,0,0,0,0.66852599630769205,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W91 - W91","v":18.402661829609396},{"$f":"AJ91+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ90:OFFSET(AJ90,-MIN(year-_yr2,ageMax)+1,0))","v":187.34318271544987},{"$f":"MMULT(W91:OFFSET(W91,0,-MIN(year-yr0, ageMax)), AI91:OFFSET(AI91,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.971380328899255E-5},1.1238227519145312,0,7.7741787575024562E-4,{"$f":"'Base Case - PC1'!AH91 - AI91","v":15.880830773388391},{"$f":"MMULT(W91:OFFSET(W91,0,-MIN(year-yr0, ageMax)), AP91:OFFSET(AP91,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":6.6631435965328785E-5},1.4211198768714478E-3,0.27237178247747956,1.814852298291064E-5,0.27237178247747956,0,3.8707295397765254E-4,null,2055,141.73090112302143,111.09246679107,17.3,47.9,68.400000000000006,145.19999999999999,5.0897830105313749E-3,1.0712361640019154E-2,6.9129896711054822E-2,0.12228531485312383,0.20955450944561921,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.1402032120392406E-3,5.0745353790695145E-4,2.8609102792665235E-3,5.2132393460974143E-3,9.4917863376288295E-5,5.3512582085698526E-4,9.7512284975240172E-4]
[null,2056,3.0501744268335799E-30,3.2805881994916233E-22,5.3829414157721552E-16,2.9638784442737123E-11,1.070858342920921E-7,4.4694419059672233E-5,3.459672730105807E-3,7.3580498557485038E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7084972822124134E-2,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W92 - W92","v":18.435719293101382},{"$f":"AJ92+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ91:OFFSET(AJ91,-MIN(year-_yr2,ageMax)+1,0))","v":192.68966997000999},{"$f":"MMULT(W92:OFFSET(W92,0,-MIN(year-yr0, ageMax)), AI92:OFFSET(AI92,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.1810658364955421E-6},1.1238227519145312,0,8.6506349144500327E-5,{"$f":"'Base Case - PC1'!AH92 - AI92","v":15.880830773388391},{"$f":"MMULT(W92:OFFSET(W92,0,-MIN(year-yr0, ageMax)), AP92:OFFSET(AP92,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":7.3718676447260932E-6},1.5813360623614651E-4,0.26443862376454325,1.9494065345457329E-6,0.26443862376454325,0,4.1816633204010778E-5,null,2056,141.73090112302143,111.09246679107,17.7,48.5,69.099999999999994,147,5.6311568481784966E-4,1.1548390113960845E-3,7.5185356778076588E-3,1.3334315996102266E-2,2.2788139064695376E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.580575168349146E-4,5.4507644710573012E-5,3.0730198806827494E-4,5.5997520332662007E-4,9.814372385861223E-6,5.5331250539844272E-5,1.0082631897741429E-4]
[null,2057,3.0381063192585785E-30,3.28973067905673E-22,5.438125872717914E-16,3.0090923516240751E-11,1.0878896282769957E-7,4.525956632757813E-5,3.4855795091162101E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5309478944980832E-3,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W93 - W93","v":18.489810445681567},{"$f":"AJ93+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ92:OFFSET(AJ92,-MIN(year-_yr2,ageMax)+1,0))","v":195.84368985053305},{"$f":"MMULT(W93:OFFSET(W93,0,-MIN(year-yr0, ageMax)), AI93:OFFSET(AI93,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH93 - AI93","v":15.880830773388391},{"$f":"MMULT(W93:OFFSET(W93,0,-MIN(year-yr0, ageMax)), AP93:OFFSET(AP93,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.25673652792674101,0,0.25673652792674101,0,0,null,2057,141.73090112302143,111.09246679107,18,49.1,69.900000000000006,148.9,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2058,3.046573040240123E-30,3.3234561066620956E-22,5.5210843759061014E-16,3.0569499518772544E-11,1.1016456601068993E-7,4.5598479766630327E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5708674902692641E-5,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W94 - W94","v":18.579292055125304},{"$f":"AJ94+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ93:OFFSET(AJ93,-MIN(year-_yr2,ageMax)+1,0))","v":196.87451013132454},{"$f":"MMULT(W94:OFFSET(W94,0,-MIN(year-yr0, ageMax)), AI94:OFFSET(AI94,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH94 - AI94","v":15.880830773388391},{"$f":"MMULT(W94:OFFSET(W94,0,-MIN(year-yr0, ageMax)), AP94:OFFSET(AP94,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.24925876497741845,0,0.24925876497741845,0,0,null,2058,141.73090112302143,111.09246679107,18.399999999999999,49.8,70.599999999999994,150.80000000000001,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2059,3.0778056816132271E-30,3.3741553641771723E-22,5.608893528351548E-16,3.0956041496445846E-11,1.1098950215033707E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.110204587527232E-7,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W95 - W95","v":18.703950785801535},{"$f":"AJ95+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ94:OFFSET(AJ94,-MIN(year-_yr2,ageMax)+1,0))","v":197.95304092947129},{"$f":"MMULT(W95:OFFSET(W95,0,-MIN(year-yr0, ageMax)), AI95:OFFSET(AI95,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH95 - AI95","v":15.880830773388391},{"$f":"MMULT(W95:OFFSET(W95,0,-MIN(year-yr0, ageMax)), AP95:OFFSET(AP95,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.24199880094894996,0,0.24199880094894996,0,0,null,2059,141.73090112302143,111.09246679107,18.8,50.4,71.3,152.69999999999999,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2060,3.1247575467275813E-30,3.4278190473551768E-22,5.6798162726273126E-16,3.1187847042417462E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1188415024387508E-11,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W96 - W96","v":18.850609447599364},{"$f":"AJ96+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ95:OFFSET(AJ95,-MIN(year-_yr2,ageMax)+1,0))","v":199.07475238756518},{"$f":"MMULT(W96:OFFSET(W96,0,-MIN(year-yr0, ageMax)), AI96:OFFSET(AI96,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH96 - AI96","v":15.880830773388391},{"$f":"MMULT(W96:OFFSET(W96,0,-MIN(year-yr0, ageMax)), AP96:OFFSET(AP96,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.2349502921834466,0,0.2349502921834466,0,0,null,2060,141.73090112302143,111.09246679107,19.100000000000001,51,72,154.69999999999999,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2061,3.1744547245090079E-30,3.4711627714765751E-22,5.7223479675226691E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.7223514386854725E-16,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W97 - W97","v":18.999426213537046},{"$f":"AJ97+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ96:OFFSET(AJ96,-MIN(year-_yr2,ageMax)+1,0))","v":200.2196310290735},{"$f":"MMULT(W97:OFFSET(W97,0,-MIN(year-yr0, ageMax)), AI97:OFFSET(AI97,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH97 - AI97","v":15.880830773388391},{"$f":"MMULT(W97:OFFSET(W97,0,-MIN(year-yr0, ageMax)), AP97:OFFSET(AP97,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.22810707978975397,0,0.22810707978975397,0,0,null,2061,141.73090112302143,111.09246679107,19.5,51.7,72.8,156.69999999999999,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2062,3.2145947342102642E-30,3.4971555904063096E-22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.497155622552257E-22,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W98 - W98","v":19.132007810999308},{"$f":"AJ98+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ97:OFFSET(AJ97,-MIN(year-_yr2,ageMax)+1,0))","v":201.36131852396116},{"$f":"MMULT(W98:OFFSET(W98,0,-MIN(year-yr0, ageMax)), AI98:OFFSET(AI98,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH98 - AI98","v":15.880830773388391},{"$f":"MMULT(W98:OFFSET(W98,0,-MIN(year-yr0, ageMax)), AP98:OFFSET(AP98,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.22146318426189707,0,0.22146318426189707,0,0,null,2062,141.73090112302143,111.09246679107,19.899999999999999,52.4,73.5,158.69999999999999,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2063,{"$f":"D98 *C$7 - IF(age<4, 0, IF(SUM($D98:$T98)>0, $X98*pEarlyRepl*D98/SUM($D98:$T98), 0))","v":3.2386663160863458E-30},0,0,0,0,0,0,0,0,0,{"$f":"N98 *M$7 - IF(age<4, 0, IF(SUM($D98:$T98)>0, $X98*pEarlyRepl*N98/SUM($D98:$T98), 0))","v":0},0,0,0,0,0,0,0,0,0,0,3.2386663160863458E-30,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W99 - W99","v":19.238064436680812},{"$f":"AJ99+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ98:OFFSET(AJ98,-MIN(year-_yr2,ageMax)+1,0))","v":202.47763486088391},{"$f":"MMULT(W99:OFFSET(W99,0,-MIN(year-yr0, ageMax)), AI99:OFFSET(AI99,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH99 - AI99","v":15.880830773388391},{"$f":"MMULT(W99:OFFSET(W99,0,-MIN(year-yr0, ageMax)), AP99:OFFSET(AP99,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.215012800254269,0,0.215012800254269,0,0,null,2063,141.73090112302143,111.09246679107,20.3,53,74.3,160.69999999999999,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W100 - W100","v":19.318277193204008},{"$f":"AJ100+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ99:OFFSET(AJ99,-MIN(year-_yr2,ageMax)+1,0))","v":203.55831370286464},{"$f":"MMULT(W100:OFFSET(W100,0,-MIN(year-yr0, ageMax)), AI100:OFFSET(AI100,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH100 - AI100","v":15.880830773388391},{"$f":"MMULT(W100:OFFSET(W100,0,-MIN(year-yr0, ageMax)), AP100:OFFSET(AP100,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.20875029150899907,0,0.20875029150899907,0,0,null,2064,141.73090112302143,111.09246679107,20.7,53.7,75,162.80000000000001,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W101 - W101","v":19.382758814541059},{"$f":"AJ101+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ100:OFFSET(AJ100,-MIN(year-_yr2,ageMax)+1,0))","v":204.60741554550509},{"$f":"MMULT(W101:OFFSET(W101,0,-MIN(year-yr0, ageMax)), AI101:OFFSET(AI101,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH101 - AI101","v":15.880830773388391},{"$f":"MMULT(W101:OFFSET(W101,0,-MIN(year-yr0, ageMax)), AP101:OFFSET(AP101,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.20267018593106703,0,0.20267018593106703,0,0,null,2065,141.73090112302143,111.09246679107,21.1,54.4,75.8,164.9,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W102 - W102","v":19.44622511042925},{"$f":"AJ102+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ101:OFFSET(AJ101,-MIN(year-_yr2,ageMax)+1,0))","v":205.64015261073109},{"$f":"MMULT(W102:OFFSET(W102,0,-MIN(year-yr0, ageMax)), AI102:OFFSET(AI102,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH102 - AI102","v":15.880830773388391},{"$f":"MMULT(W102:OFFSET(W102,0,-MIN(year-yr0, ageMax)), AP102:OFFSET(AP102,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.19676717080686118,0,0.19676717080686118,0,0,null,2066,141.73090112302143,111.09246679107,21.6,55.1,76.599999999999994,167,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W103 - W103","v":19.522065500786592},{"$f":"AJ103+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ102:OFFSET(AJ102,-MIN(year-_yr2,ageMax)+1,0))","v":206.67597967071171},{"$f":"MMULT(W103:OFFSET(W103,0,-MIN(year-yr0, ageMax)), AI103:OFFSET(AI103,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH103 - AI103","v":15.880830773388391},{"$f":"MMULT(W103:OFFSET(W103,0,-MIN(year-yr0, ageMax)), AP103:OFFSET(AP103,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.19103608816200118,0,0.19103608816200118,0,0,null,2067,141.73090112302143,111.09246679107,22,55.8,77.400000000000006,169.1,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W104 - W104","v":19.617599920928765},{"$f":"AJ104+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ103:OFFSET(AJ103,-MIN(year-_yr2,ageMax)+1,0))","v":207.73096780905146},{"$f":"MMULT(W104:OFFSET(W104,0,-MIN(year-yr0, ageMax)), AI104:OFFSET(AI104,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH104 - AI104","v":15.880830773388391},{"$f":"MMULT(W104:OFFSET(W104,0,-MIN(year-yr0, ageMax)), AP104:OFFSET(AP104,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.18547193025437006,0,0.18547193025437006,0,0,null,2068,141.73090112302143,111.09246679107,22.4,56.5,78.2,171.3,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W105 - W105","v":19.732090132656278},{"$f":"AJ105+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ104:OFFSET(AJ104,-MIN(year-_yr2,ageMax)+1,0))","v":208.81232315327156},{"$f":"MMULT(W105:OFFSET(W105,0,-MIN(year-yr0, ageMax)), AI105:OFFSET(AI105,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH105 - AI105","v":15.880830773388391},{"$f":"MMULT(W105:OFFSET(W105,0,-MIN(year-yr0, ageMax)), AP105:OFFSET(AP105,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.18006983519841754,0,0.18006983519841754,0,0,null,2069,141.73090112302143,111.09246679107,22.9,57.3,79,173.5,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(year, StdsEF_MWO, 2)","v":1},{"$error":"#N/A"},8.687544186755142,{"$f":"'Base Case - PC1'!W106 - W106","v":19.857915470953312},{"$f":"AJ106+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ105:OFFSET(AJ105,-MIN(year-_yr2,ageMax)+1,0))","v":209.91676168054235},{"$f":"MMULT(W106:OFFSET(W106,0,-MIN(year-yr0, ageMax)), AI106:OFFSET(AI106,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},1.1238227519145312,0,0,{"$f":"'Base Case - PC1'!AH106 - AI106","v":15.880830773388391},{"$f":"MMULT(W106:OFFSET(W106,0,-MIN(year-yr0, ageMax)), AP106:OFFSET(AP106,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.17482508271691022,0,0.17482508271691022,0,0,null,2070,141.73090112302143,111.09246679107,23.3,58,79.8,175.7,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2071,{"$f":"AZ106","v":141.73090112302143},{"$f":"BA106","v":111.09246679107},23.8,58.7,80.599999999999994,177.9,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2072,141.73090112302143,111.09246679107,24.3,59.5,81.5,180.2,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2073,141.73090112302143,111.09246679107,24.8,60.3,82.3,182.5,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2074,141.73090112302143,111.09246679107,25.3,61,83.1,184.9,{"$f":"(AQ110*AZ110) * adjCO2","v":0},{"$f":"$BF110*BB110* (1+BG$5)^-($AY110-yrDsc) *110.664/106.301","v":0},{"$f":"$BF110*BC110* (1+BH$5)^-($AY110-yrDsc) *110.664/106.301","v":0},{"$f":"$BF110*BD110* (1+BI$5)^-($AY110-yrDsc) *110.664/106.301","v":0},{"$f":"$BF110*BE110* (1+BJ$5)^-($AY110-yrDsc) *110.664/106.301","v":0},0.45,2.5369999999999999,4.6230000000000002,{"$f":"dolNOx_1","v":0.45},{"$f":"dolNOx_2","v":2.5369999999999999},{"$f":"dolNOx_3","v":4.6230000000000002},{"$f":"(AQ110*BA110) * adjNOx","v":0},{"$f":"$BQ110*BK110* (1+BR$5)^-($AY110-yrDsc)","v":0},{"$f":"$BQ110*BL110* (1+BS$5)^-($AY110-yrDsc)","v":0},{"$f":"$BQ110*BM110* (1+BT$5)^-($AY110-yrDsc)","v":0},{"$f":"$BQ110*BN110* (1+BU$5)^-($AY110-yrDsc)","v":0},{"$f":"$BQ110*BO110* (1+BV$5)^-($AY110-yrDsc)","v":0},{"$f":"$BQ110*BP110* (1+BW$5)^-($AY110-yrDsc)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2075,141.73090112302143,111.09246679107,25.8,61.8,84,187.2,0,0,0,0,0,{"$f":"dolNOx_1","v":0.45},{"$f":"dolNOx_2","v":2.5369999999999999},{"$f":"dolNOx_3","v":4.6230000000000002},0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2076,141.73090112302143,111.09246679107,26.3,62.6,84.9,189.6,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2077,141.73090112302143,111.09246679107,26.8,63.4,85.7,192.1,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2078,141.73090112302143,111.09246679107,27.4,64.2,86.6,194.5,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2079,141.73090112302143,111.09246679107,27.9,65.099999999999994,87.5,197,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2080,141.73090112302143,111.09246679107,28.5,65.900000000000006,88.4,199.5,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2081,141.73090112302143,111.09246679107,29,66.7,89.3,202.1,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2082,141.73090112302143,111.09246679107,29.6,67.599999999999994,90.2,204.7,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2083,141.73090112302143,111.09246679107,30.2,68.5,91.2,207.3,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2084,141.73090112302143,111.09246679107,30.8,69.3,92.1,209.9,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2085,141.73090112302143,111.09246679107,31.4,70.2,93.1,212.6,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2086,141.73090112302143,111.09246679107,32.1,71.099999999999994,94,215.4,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2087,141.73090112302143,111.09246679107,32.700000000000003,72.099999999999994,95,218.1,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2088,141.73090112302143,111.09246679107,33.299999999999997,73,96,220.9,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2089,141.73090112302143,111.09246679107,34,73.900000000000006,96.9,223.7,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2090,141.73090112302143,111.09246679107,34.700000000000003,74.900000000000006,97.9,226.6,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2091,141.73090112302143,111.09246679107,35.4,75.8,99,229.5,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2092,141.73090112302143,111.09246679107,36.1,76.8,100,232.4,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2093,141.73090112302143,111.09246679107,36.799999999999997,77.8,101,235.4,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]

{"sheet":"Base Case - PC2","index":9,"n_rows":106,"n_cols":43,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"RIGHT(CELL(\"filename\",A1), LEN(CELL(\"filename\",A1)) - FIND(\"]\",CELL(\"filename\",A1)))","v":"Base Case - PC2"}]
[]
[null,"Historical and Forecasted Shipments for PC2"]
[null,"Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Segments",null,null,"Annual Shipments",null,null,null,null,null,"Standby","Total Energy (site)","Equipment Cost",null,"Oper Cost"]
[null,"Year",20,{"$f":"C6 - 1","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,"New Shipment","Total Stock","Retiring Units","% Early Repl.","Saturation in New Houses","Repl. Units","New Units","Total Shipment","Saturation","Efficiency",null,"Elec","Elec","per Unit","Total","Fuel"]
[null,"Survival",{"$f":"INDEX(fSurv, age)","v":9.2608585244846608E-9},{"$f":"INDEX(fSurv, age)","v":6.1113997440465084E-7},1.8348005746404716E-5,2.8099817044113795E-4,2.4340614581532805E-3,1.308203690300902E-2,4.7370968904119182E-2,0.12428470312506645,0.25176333608702506,0.4160013107691749,0.58759226728767311,0.73794527089201833,0.85115867472231099,0.92543537320609981,0.96793127368393317,0.98877031223383904,0.9971243668597054,0.99958040137713622,0.99998440342210482,1,"million","million","million",null,null,"million","million","million",null,"EF",null,"kWh/yr","quad","$","billion $","billion $"]
[null,1972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(year, Shipment, 2) * ComboShare","v":2.9662186355244851E-3},{"$f":"SUM(C8:W8)","v":2.9662186355244851E-3},0,null,null,{"$f":"Y8","v":0},null,null,null,null,null,{"$f":"AH9","v":39.093948840398276}]
[null,{"$f":"B8+1","v":1973},{"$f":"D8 * C$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U8 * T$7","v":0},0,{"$f":"W8 * V$7","v":2.9662186355244851E-3},4.2037174930203694E-3,7.1699361285448545E-3,{"$f":"X8-SUM(C9:V9)","v":0},null,null,{"$f":"Y9","v":0},null,null,null,null,null,39.093948840398276]
[null,1974,{"$f":"D9 * C$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9 * S$7","v":0},0,2.9661723726644822E-3,4.2037174930203694E-3,6.7353945449966828E-3,1.3905284410681534E-2,4.6262860002935224E-8,null,null,4.6262860002935224E-8,null,null,null,null,null,39.093948840398276]
[null,1975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9649277708217354E-3,4.2036519294130405E-3,6.7353945449966828E-3,9.9377770846234351E-3,2.3841751329854895E-2,1.310165450074674E-6,null,null,1.310165450074674E-6,null,null,null,null,null,39.093948840398276]
[null,1976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9564017262653807E-3,4.2018880828524601E-3,6.7352894958910073E-3,9.9377770846234351E-3,1.6522026730994666E-2,4.0353383120626946E-2,1.0394940222611948E-5,null,null,1.0394940222611948E-5,null,null,null,null,null,39.093948840398276]
[null,1977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9232022579680811E-3,4.1898049942296007E-3,6.7324633776939423E-3,9.937622089309029E-3,1.6522026730994666E-2,2.0376221645943677E-2,6.0681341096138999E-2,4.826367043162666E-5,null,null,4.826367043162666E-5,null,null,null,null,null,39.093948840398276]
[null,1978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.829458884790794E-3,4.1427547923433006E-3,6.7131032828892257E-3,9.933452276765814E-3,1.6521769043917771E-2,2.0376221645943677E-2,2.3625836966390885E-2,8.414259689304146E-2,1.6458116948842028E-4,null,null,1.6458116948842028E-4,null,null,null,null,null,39.093948840398276]
[null,1979,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6184813390176835E-3,4.0099019227130689E-3,6.6377172290803896E-3,9.9048873122012122E-3,1.651483653237967E-2,2.0375903846615567E-2,2.3625836966390885E-2,2.6516483152602643E-2,0.11020404830100113,4.550317446429808E-4,null,null,4.550317446429808E-4,null,null,null,null,null,39.093948840398276]
[null,1980,0,0,0,0,0,0,0,0,0,0,0,0,2.2287431063033936E-3,3.710905082365826E-3,6.4248540918975692E-3,9.7936585203261834E-3,1.646734592114061E-2,2.0367354145421922E-2,2.36254684841843E-2,2.6516483152602643E-2,3.4083174640039314E-2,0.14321798714428177,1.0692357967586746E-3,null,null,1.0692357967586746E-3,null,null,null,null,null,39.093948840398276]
[null,1981,0,0,0,0,0,0,0,0,0,0,0,1.6446904353297762E-3,3.1585690519267849E-3,5.9457872443299644E-3,9.4795883656048265E-3,1.6282422768108835E-2,2.0308785106861231E-2,2.3615555270143824E-2,2.6516069586207648E-2,3.4083174640039314E-2,4.1772671357609148E-2,0.18280731382616136,2.1833446757295594E-3,null,null,2.1833446757295594E-3,null,null,null,null,null,39.093948840398276]
[null,1982,0,0,0,0,0,0,0,0,0,0,9.6640738188177335E-4,2.3308510946552568E-3,5.0608083910647136E-3,8.7727463969637046E-3,1.5760266208595858E-2,2.008072379120112E-2,2.3547645596782539E-2,2.6504943479925516E-2,3.4082643059151124E-2,{"$f":"W17 * V$7","v":4.1772671357609148E-2},3.8456930144013315E-2,0.21733663690184407,3.9276070683305908E-3,null,null,3.9276070683305908E-3,null,null,null,null,null,39.093948840398276]
[null,1983,0,0,0,0,0,0,0,0,0,4.0202673759982431E-4,1.3695900794184371E-3,3.7345996190768496E-3,7.466999196914556E-3,1.4585107840579391E-2,1.943676055571256E-2,2.3283212889102456E-2,2.6428724986073005E-2,3.4068342029059943E-2,4.177201984688643E-2,3.8456930144013315E-2,5.6046417721550237E-2,0.26705073164598697,6.3323229774073231E-3,null,null,6.3323229774073231E-3,null,null,null,null,null,39.093948840398276]
[null,1984,0,0,0,0,0,0,0,0,1.012155926543148E-4,5.6975126825452814E-4,2.1944218575850462E-3,5.5102367451175952E-3,1.2414241060269541E-2,1.7987465758793453E-2,2.2536549907203111E-2,2.6131938656421667E-2,3.3970373975686287E-2,4.1754492364884439E-2,3.8456330347506715E-2,5.6046417721550237E-2,8.6265950890476437E-2,0.34393938614640335,9.3772963900600748E-3,null,null,9.3772963900600748E-3,null,null,null,null,null,39.093948840398276]
[null,1985,0,0,0,0,0,0,0,1.2579549884669172E-5,1.4344248003557355E-4,9.1288236913590691E-4,3.237772502355496E-3,9.1610304821394227E-3,1.5310187516867583E-2,2.0856120474150405E-2,2.5293920667540635E-2,3.3588897282639613E-2,4.1634421762883803E-2,3.8440194124252508E-2,5.6045543589230494E-2,8.6265950890476437E-2,0.10280687073379928,0.43370981442539186,1.3036442454810782E-2,null,null,1.3036442454810782E-2,null,null,null,null,null,39.093948840398276]
[null,1986,0,0,0,0,0,0,5.9590546641447938E-7,1.7827706046744531E-5,2.29830310708683E-4,1.3469176049522777E-3,5.3829506716917882E-3,1.1298080474542446E-2,1.7751867862626714E-2,2.340788891281095E-2,3.2511744128424162E-2,4.1166880206161958E-2,3.8329654228109453E-2,5.6022026956322801E-2,8.6264605436853672E-2,0.10280687073379928,0.11755294490594491,0.5340906860444623,1.7172073286874479E-2,null,null,1.7172073286874479E-2,null,null,null,null,null,39.093948840398276]
[null,1987,0,{"$f":"E22 * D$7","v":0},0,0,0,7.795657302339021E-9,8.4451570877211271E-7,2.8564391935570448E-5,3.3910446965713112E-4,2.2393145352295942E-3,6.6386647220349855E-3,1.3099906938725385E-2,1.9923827705075246E-2,3.0087518061069438E-2,3.984671079154424E-2,3.789922417894287E-2,5.5860928159020724E-2,8.6228408927210481E-2,0.10280526729843172,0.11755294490594491,0.11912107322918396,0.63167231062537232,2.1539448648273951E-2,null,null,2.1539448648273951E-2,null,null,null,null,null,39.093948840398276]
[null,1988,0,0,0,0,1.8975108980594588E-11,1.1047985667327596E-8,1.3531229221449804E-6,4.2145498339719646E-5,5.6377729793756861E-4,2.7616932261236341E-3,7.6974040193831701E-3,1.4702694433027652E-2,2.5609251998543459E-2,3.6875555672408272E-2,3.6683844331157088E-2,5.5233627377466975E-2,8.5980447656864523E-2,0.10276213034985016,0.11755111148228288,0.11912107322918396,0.10378931257486473,0.70937543333731679,2.6086189862920328E-2,null,null,2.6086189862920328E-2,null,null,null,null,null,39.093948840398276]
[null,1989,0,0,0,5.3319709074682854E-15,2.6891476103071951E-11,1.7701604001808036E-8,1.9964730912994661E-6,7.006889410282286E-5,6.9529309985782496E-4,3.2021301615833141E-3,8.6391895571405683E-3,1.8898226403407114E-2,3.1386949095775822E-2,3.394852716923883E-2,5.3462355297655369E-2,8.5014914075683193E-2,{"$f":"T24 * S$7","v":0.10246662416224886},0.11750178719778881,0.11911921534808638,0.10378931257486473,9.7780000000000006E-2,0.77597660723902573,3.1178826098291035E-2,null,null,3.1178826098291035E-2,null,null,null,null,null,39.093948840398276]
[null,1990,{"$f":"D25 * C$7","v":0},0,9.7831032849890867E-20,7.5564555854247998E-15,4.3086792048292814E-11,2.6117934656244111E-8,3.3192314036908418E-6,8.6414296500736957E-5,8.0617897206509981E-4,3.5939141797538439E-3,1.1104451700093753E-2,2.3161850652956281E-2,2.8895583394143692E-2,4.9475954727362804E-2,8.2288594063406176E-2,0.10131595596645424,0.117163895164479,0.1190692330893697,0.10378769381676647,9.7780000000000006E-2,7.6929999999999998E-2,0.81546306541578439,{"$f":"X25-SUM(C26:V26)","v":3.7443541823241278E-2},null,null,{"$f":"Y26","v":3.7443541823241278E-2},null,null,null,null,null,39.093948840398276]
[null,1991,0,5.9788454911862862E-26,1.3864589050382623E-19,1.2107309735748051E-14,6.357265811332964E-11,4.3422307712710024E-8,4.0935289524077454E-6,1.0019571420878217E-4,9.0481582350529196E-4,4.6194664626119939E-3,1.3609724339749052E-2,2.1323359115374273E-2,4.2111888056363185E-2,7.6152775757673541E-2,9.8066882303115332E-2,0.11584818120431468,0.11872683365670846,0.10374414464337076,9.7778474966613418E-2,7.6929999999999998E-2,6.6229999999999997E-2,0.83615087905845353,4.5542186357330872E-2,null,null,{"$f":"Y27 - (VLOOKUP(year, demo, iSc+1)*ComboShare)","v":4.0537186357330848E-2},null,null,null,null,null,39.093948840398276]
[null,1992,5.5369242233629196E-34,8.4732045973818388E-26,2.2214498860500701E-19,1.7863800619925594E-14,1.056925656275794E-10,5.3551696818933977E-8,4.7463680621102333E-6,1.1245476600721773E-4,1.1630122875693242E-3,5.6616631645427492E-3,1.2529440928792041E-2,3.1076268639527282E-2,6.4818095690326746E-2,9.0754561823342197E-2,0.1121330775870594,0.11739356838527869,0.10344581454292276,9.7737447253171711E-2,7.6928800155262517E-2,6.6229999999999997E-2,7.1900000000000006E-2,0.85188900524927191,5.6161873809181584E-2,null,null,5.3118873809181746E-2,null,null,null,null,null,39.093948840398276]
[null,1993,7.8469149025366216E-34,1.3576168265018544E-25,3.2776511642702294E-19,2.9699417570579716E-14,1.3034812124567682E-10,6.2092162143789484E-8,5.3270912236479101E-6,1.4454463689135788E-4,1.425399206106306E-3,5.2122638495824374E-3,1.8260175148740648E-2,4.7832207182902937E-2,7.7246532566559986E-2,0.10377191650552886,0.11362890616946471,0.10228415034488954,9.7456390210802699E-2,7.6896520936658802E-2,6.6228967038646003E-2,7.1900000000000006E-2,7.2400000000000006E-2,0.85469336311053778,6.9595642138734148E-2,null,null,6.4299642138734264E-2,null,null,null,null,null,39.093948840398276]
[null,1994,1.2572697360693511E-33,2.0031036486394821E-25,5.4492508424986985E-19,3.6627583590474811E-14,1.5113613872760214E-10,6.9689203973457437E-8,6.8472194994377127E-6,1.7715531716562766E-4,1.3122569353366741E-3,7.5962567967508233E-3,2.8105835067975659E-2,5.7003713400299222E-2,8.8326366926240255E-2,0.10515620918793947,9.9004027921007848E-2,9.6361985377918236E-2,7.6675394752679982E-2,6.6201177455282895E-2,7.1898878606049335E-2,7.2400000000000006E-2,8.5739999999999997E-2,0.85596617480452231,8.4467188306015517E-2,null,null,8.1486188306015325E-2,null,null,null,null,null,39.093948840398276]
[null,1995,1.8550459499929276E-33,3.3302550204091765E-25,6.720431141949509E-19,4.2468978469994216E-14,1.6962780544117518E-10,8.9575578174647102E-8,8.392019020652319E-6,1.6309346363212808E-4,1.9124589529237259E-3,1.1692064228540116E-2,3.3494941200698534E-2,6.5180024768292169E-2,8.9504619651228662E-2,9.1621829527985019E-2,9.3271779241560937E-2,7.5814354010260251E-2,6.6010807155465964E-2,7.186870993560078E-2,7.239887080776039E-2,8.5739999999999997E-2,8.1620000000000012E-2,0.84030203470821785,9.7284140096304483E-2,null,null,9.150914009630462E-2,null,null,null,null,null,39.093948840398276]
[null,1996,3.0841020594464162E-33,4.1071241160792412E-25,7.7922106101139211E-19,4.7665102984915533E-14,2.1803246242670469E-10,1.0978470251892725E-7,7.7258953941826313E-6,2.3768939320300072E-4,2.9436330959210287E-3,1.3933939443627032E-2,3.8299278535467489E-2,6.6049510794613006E-2,7.7984714996673227E-2,8.6317003832010894E-2,7.3383084240675814E-2,6.5269526401917813E-2,7.1662041891559752E-2,7.2368492341272558E-2,8.5738662749411262E-2,8.1620000000000012E-2,8.771000000000001E-2,0.82352541361452958,0.10448662109368823,null,null,9.7949621093688072E-2,null,null,null,null,null,39.093948840398276]
[null,1997,3.8035495381508966E-33,4.7621313928206705E-25,8.7455958347020273E-19,6.1266723038680176E-14,2.6722271309614418E-10,1.010704486554846E-7,1.1259576854258305E-5,3.658485654356653E-4,3.5080550791621273E-3,1.5932550072268202E-2,3.8810181801048296E-2,5.754845163365687E-2,7.3469466587655033E-2,6.7911301951284489E-2,6.3176415822955412E-2,7.0857299536431995E-2,7.2160387106382839E-2,8.5702686924595428E-2,8.1618727007312208E-2,8.771000000000001E-2,9.1420000000000001E-2,0.81020273300277545,0.10474268061175418,null,null,9.8660680611754217E-2,null,null,null,null,null,39.093948840398276]
[null,1998,{"$f":"D33 * C$7 - IF(age<4, 0, $X33*pEarlyRepl*D33/SUM($D33:$T33))","v":4.4101425103919319E-33},{"$f":"E33 * D$7 - IF(age<4, 0, $X33*pEarlyRepl*E33/SUM($D33:$T33))","v":5.3447832145732184E-25},{"$f":"F33 * E$7 - IF(age<4, 0, $X33*pEarlyRepl*F33/SUM($D33:$T33))","v":1.1241221863770901E-18},{"$f":"G33 * F$7 - IF(age<4, 0, $X33*pEarlyRepl*G33/SUM($D33:$T33))","v":7.5089093480333623E-14},{"$f":"H33 * G$7 - IF(age<4, 0, $X33*pEarlyRepl*H33/SUM($D33:$T33))","v":2.4601168363057512E-10},{"$f":"I33 * H$7 - IF(age<4, 0, $X33*pEarlyRepl*I33/SUM($D33:$T33))","v":1.4729819991967336E-7},{"$f":"J33 * I$7 - IF(age<4, 0, $X33*pEarlyRepl*J33/SUM($D33:$T33))","v":1.7330601016869514E-5},{"$f":"K33 * J$7 - IF(age<4, 0, $X33*pEarlyRepl*K33/SUM($D33:$T33))","v":4.3599758406004651E-4},{"$f":"L33 * K$7 - IF(age<4, 0, $X33*pEarlyRepl*L33/SUM($D33:$T33))","v":4.0112319585678151E-3},{"$f":"M33 * L$7 - IF(age<4, 0, $X33*pEarlyRepl*M33/SUM($D33:$T33))","v":1.6145086500426068E-2},{"$f":"N33 * M$7 - IF(age<4, 0, $X33*pEarlyRepl*N33/SUM($D33:$T33))","v":3.3815025174315436E-2},{"$f":"O33 * N$7 - IF(age<4, 0, $X33*pEarlyRepl*O33/SUM($D33:$T33))","v":5.421644542331918E-2},{"$f":"P33 * O$7 - IF(age<4, 0, $X33*pEarlyRepl*P33/SUM($D33:$T33))","v":5.7803293767521996E-2},{"$f":"Q33 * P$7 - IF(age<4, 0, $X33*pEarlyRepl*Q33/SUM($D33:$T33))","v":5.8465689954940489E-2},{"$f":"R33 * Q$7 - IF(age<4, 0, $X33*pEarlyRepl*R33/SUM($D33:$T33))","v":6.8584996190102582E-2},{"$f":"S33 * R$7 - IF(age<4, 0, $X33*pEarlyRepl*S33/SUM($D33:$T33))","v":7.1350048490092854E-2},{"$f":"T33 * S$7 - IF(age<4, 0, $X33*pEarlyRepl*T33/SUM($D33:$T33))","v":8.5456237437862764E-2},{"$f":"U33 * T$7 - IF(age<4, 0, $X33*pEarlyRepl*U33/SUM($D33:$T33))","v":8.1584479901860046E-2},{"$f":"V33 * U$7 - IF(age<4, 0, $X33*pEarlyRepl*V33/SUM($D33:$T33))","v":8.7708632024152827E-2},{"$f":"W33 * V$7 - IF(age<4, 0, $X33*pEarlyRepl*W33/SUM($D33:$T33))","v":9.1420000000000001E-2},0.10365000000000001,0.81466464255252569,9.9188090450249788E-2,null,null,9.7258090450249815E-2,{"$f":"VLOOKUP(year,HousingStarts, 1+iSc) * AA34 * ComboShare","v":0},null,null,null,null,39.093948840398276]
[null,1999,4.9497281194202915E-33,6.8699600421019499E-25,{"$f":"F34 * E$7 - IF(age<4, 0, $X34*pEarlyRepl*F34/SUM($D34:$T34))","v":1.3777351186694823E-18},6.9128833007335655E-14,3.5853287127983356E-10,2.2671956205401262E-7,2.0653627996779552E-5,4.9853477313637981E-4,4.0647408387608592E-3,1.4067094796207867E-2,3.1857164090566506E-2,4.2655667277724935E-2,4.9763579178772679E-2,6.3470981545526522E-2,6.9061943312425975E-2,8.4496590573764657E-2,8.1349872867720566E-2,8.7671829602942231E-2,9.1418574160848823E-2,0.10365000000000001,0.11422,0.83826745372455891,9.0617188827966766E-2,0,null,8.7465188827966722E-2,0,null,null,null,null,39.093948840398276]
[null,2000,6.3621728018768839E-33,8.41989005160056E-25,1.2683762252608467E-18,1.0074708087264125E-13,5.5184934780506313E-10,2.7019152363489035E-7,2.3616075235865558E-5,5.0518510842572696E-4,3.5415787149457225E-3,1.3252622019064356E-2,2.5064140248387001E-2,3.6722797917635809E-2,5.4023876535614614E-2,6.3912365283673445E-2,8.1786892536013844E-2,8.0436339195599171E-2,8.7419717584265755E-2,9.1380215053026764E-2,0.10364838341470117,0.11422,0.12644,0.88237800043006298,8.2329453294495925E-2,0,null,7.7761453294496061E-2,0,null,null,null,null,39.093948840398276]
[null,2001,7.797541055958863E-33,7.7515541384138148E-25,1.8485080187847224E-18,1.5506865709235794E-13,6.576627739993977E-10,3.0894636773983068E-7,2.3931108062059187E-5,4.4016405918108348E-4,3.3365243314200082E-3,1.0426715196631426E-2,2.1578032089570667E-2,3.9866664204711078E-2,5.4399564133219724E-2,7.5688483417433144E-2,7.7856848248069183E-2,8.6438021451188479E-2,9.1117439078253037E-2,0.1036048926957583,0.11421821855887282,0.12644,0.13446,0.9398958081765566,7.6942192253506403E-2,0,null,7.2590192253506311E-2,0,null,null,null,null,39.093948840398276]
[null,2002,7.1786046220733934E-33,1.1296971432868871E-24,2.8452006114178459E-18,1.8480203626107435E-13,7.5199444635197186E-10,3.1306763879775494E-7,2.0850997960177981E-5,4.1467893600009658E-4,2.6250646023332092E-3,8.9764896330807153E-3,2.3425343609242501E-2,4.0143901090696557E-2,6.4422909237324008E-2,7.2051481415102578E-2,8.3666064197968001E-2,9.0094218687352068E-2,0.10330696303282572,0.11417029275165956,0.12643802796869094,0.13446,0.13311000000000001,0.99732659998005424,7.5679208196502312E-2,0,null,6.9243208196502246E-2,0,null,null,null,null,39.093948840398276]
[null,2003,1.0461965419494337E-32,1.7388158288379991E-24,3.3907488232654852E-18,2.1130906360680055E-13,7.6202587339266796E-10,2.7277352477961415E-7,1.9643742982453805E-5,3.2625537478510352E-4,2.2599509763749962E-3,9.7449736466631957E-3,2.3588245859654484E-2,4.7540581208788978E-2,6.1327243433057933E-2,7.7427535345732018E-2,8.72050118456075E-2,0.10214685809389674,0.11384198087418575,0.12638497474627766,0.1344579028841362,0.13311000000000001,0.14274000000000001,1.0621214315679051,7.7945168412149268E-2,0,null,7.226216841214933E-2,0,null,null,null,null,39.093948840398276]
[null,2004,1.6102927391003245E-32,2.0722221490630686E-24,3.8770999133249765E-18,2.1412787625214993E-13,6.6394752347067757E-10,2.5698017060968515E-7,1.5455033213746888E-5,2.8087733617597049E-4,2.4534270753640685E-3,9.8127411963618277E-3,2.7934477900646064E-2,4.5256149268268688E-2,6.5903118371888156E-2,8.0702602682782135E-2,9.8871138457637453E-2,0.11256357097428737,0.12602153792446197,0.13440148453325287,0.13310792393951637,0.14274000000000001,0.15526000000000001,{"$f":"SUM(C40:W40)","v":1.135324762338189},{"$f":"X39-SUM(C40:V40)","v":8.2056669229716106E-2},0,null,7.6170669229716104E-2,0,null,null,null,null,39.093948840398276]
[null,2005,1.9190556153776641E-32,2.3694507417937003E-24,3.9288195039398849E-18,{"$f":"G40 * F$7 - IF(age<4, 0, $X40*pEarlyRepl*G40/SUM($D40:$T40))","v":1.8656803936418491E-13},6.2550552879068902E-10,2.0218331483946688E-7,1.3305431557863727E-5,3.0492345570062331E-4,2.4704884597546392E-3,1.1620779422321311E-2,2.6592163357251366E-2,4.8632894539571758E-2,6.8690720346118062E-2,9.1498848917855688E-2,0.1089538006235538,0.12460635540175885,0.13401499517022425,0.13305207203793909,0.14273777374447125,0.15526000000000001,0.1386,1.1870493237170856,8.6875438621103473E-2,0,null,8.2469502844745662E-2,0,null,null,null,null,39.093948840398276]
[null,2006,2.1943148100486692E-32,2.4010586510783143E-24,3.4231514583495261E-18,1.7576590919100015E-13,4.9212661413241653E-10,1.7406214665043407E-7,1.4444519538130789E-5,3.0704392479450802E-4,2.9256861952950651E-3,1.1062374812804591E-2,2.8576312767269265E-2,5.0689992233583968E-2,7.7880038983539013E-2,0.1008297011422815,0.12061038829313729,0.13251004861847906,0.13266946309020192,0.14267788117117741,0.15525757847531602,0.1386,0.13686999999999999,1.2314811287818668,9.2438194935218876E-2,0,null,8.436875615437818E-2,0,null,null,null,{"$f":"MATCH(AF42, Eff_MWO)","v":{"$error":"#N/A"}},{"$f":"AH43","v":39.093948840398276}]
[null,2007,2.2235864476626247E-32,2.0920246946389726E-24,3.2249539118585202E-18,1.3828667819660091E-13,4.2367796248524568E-10,1.889637376440618E-7,1.4544968213639348E-5,3.6361804021935239E-4,2.7851003879167629E-3,1.1887783568133923E-2,2.9785047465326144E-2,5.7471206464788642E-2,8.5822074796911008E-2,0.11161711970259212,0.12826062013520434,0.13117962644359474,0.14226759192769456,0.1551924326091986,0.13859783831430372,0.13686999999999999,0.11851,1.2506247942116513,9.9366334570215376E-2,0,null,7.9876278192813094E-2,0,{"$f":"SUM(AB43:AC43)","v":7.9876278192813094E-2},{"$f":"X43 /VLOOKUP($B43,HousingStock,2)","v":1.1118673611135979E-2},{"$f":"VLOOKUP(year, BaseEF_Combo,2)","v":4.5},5,{"$f":"VLOOKUP(year, BaseUEC_Combo,2)","v":39.093948840398276},{"$f":"MMULT(W43:OFFSET(W43,0,-MIN(year-yr0, ageMax)), AH43:OFFSET(AH43,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.6681706680598895E-4},{"$f":" VLOOKUP(year, BasePrice_Combo, 2)","v":0},{"$f":"W43 * AJ43 * 0.001","v":0},{"$f":"AI43 * VLOOKUP(year,ElecPrice,1+iSc)","v":5.375339370997408E-3}]
[null,2008,1.9373944726779749E-32,1.9708982511493947E-24,2.5372847662024535E-18,1.1905273231458311E-13,4.5994935078799898E-10,1.9027781092392313E-7,1.7224938876207698E-5,3.4614537488574231E-4,2.9929080497939145E-3,1.2390618786897767E-2,3.3769636510403135E-2,6.3331994234521558E-2,9.500387968237986E-2,0.11869691486246862,0.12697286290493121,0.14066997129110295,0.15474615610686465,0.13853968285221516,0.13686786529638348,0.11851,0.1134,1.2562560516296037,0.10776874258204749,0,null,0.10185824258204754,0,0.10185824258204754,{"$f":"X44 /VLOOKUP($B44,HousingStock,2)","v":1.1085325397931075E-2},4.5,5,39.093948840398276,{"$f":"MMULT(W44:OFFSET(W44,0,-MIN(year-yr0, ageMax)), AH44:OFFSET(AH44,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.675678544295093E-4},0,0,5.6501113637900382E-3]
[null,2009,1.8252209870048781E-32,1.550636147074278E-24,2.1843802166331533E-18,1.2924492606701687E-13,4.6314788591169855E-10,2.2533728603062382E-7,1.6397241790017176E-5,3.7197268844925825E-4,3.1195035219719492E-3,1.4048213052526289E-2,3.7213390084112362E-2,7.0107663728006517E-2,0.10102990874796577,0.11750517876947196,0.1361588644808796,0.15300840509077096,0.13814129354895943,0.13681043572859081,0.11850815164955365,0.1134,9.6259999999999998E-2,1.2356996041336117,0.11681644749599207,0,null,0.11404805749599212,0,0.11404805749599212,1.0836512034027305E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W45:OFFSET(W45,0,-MIN(year-yr0, ageMax)), AH45:OFFSET(AH45,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.648259653624393E-4},0,0,5.3977657787002906E-3]
[null,2010,1.4360221981006876E-32,1.334962069683211E-24,2.3713866461712785E-18,1.3014370858486819E-13,5.4848480301200308E-10,2.1450932220456638E-7,1.7620706657711426E-5,3.877065691258829E-4,3.5368249841653083E-3,1.5480819053155358E-2,4.119472108418111E-2,7.4554543379213495E-2,0.10001555223443198,0.12600622956618157,0.14810162042385713,0.13659000995479104,0.13641701910567153,0.11845842579232337,0.11339823134806669,9.6259999999999998E-2,{"$f":"AD46","v":0.14028131656285087},1.25070085582261,0.12528006487385257,0,{"$f":"94.6401782321359% * (1+newhousingsatGR)","v":0.94640178232135896},0.13153425487385265,8.74706168899822E-3,0.14028131656285087,1.0850727098185018E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W46:OFFSET(W46,0,-MIN(year-yr0, ageMax)), AH46:OFFSET(AH46,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.6682679886181019E-4},518.64177460001224,7.2755750965383059E-2,{"$f":"AI46 * VLOOKUP(year,ElecPrice,1+iSc)","v":5.2280679695695942E-3},null,null,"AHAM Saturations"]
[null,2011,1.236289486288945E-32,1.4492491742446459E-24,2.3878775129735826E-18,1.5412322616114082E-13,5.2212887359271875E-10,2.3051473475327761E-7,1.8366035829984934E-5,4.3957324316230319E-4,3.8975026501819735E-3,1.7137057967789908E-2,4.3807673180789236E-2,7.3806003787052724E-2,0.10725129536430639,0.13705847836938037,0.132209742308042,0.13488509857512443,0.11811778281736783,0.11335064960635785,9.625849867341181E-2,0.14028131656285087,0.14668476874550465,1.2652040389241701,0.13218158564394455,0,0.94640178232135896,0.13262534564394454,1.4059423101560118E-2,0.14668476874550465,1.0885080134686951E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W47:OFFSET(W47,0,-MIN(year-yr0, ageMax)), AH47:OFFSET(AH47,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.6876125592624601E-4},509.01572686621711,7.4664854183196017E-2,5.1107428810454065E-3,null,null,"Year","Million","Percent"]
[null,2012,1.3421291569405885E-32,1.4593274021601165E-24,2.8278538392590456E-18,1.4671725821404617E-13,5.6108703139937957E-10,2.4026515848984882E-7,2.0823010432924283E-5,4.8439995980702633E-4,4.3144828846875209E-3,1.8224049464955951E-2,4.3367837104676898E-2,7.9145586211132948E-2,0.11665851280833832,0.12235157221432513,0.13055950526480306,0.11679135699669758,0.11302469472187589,9.6218108739929517E-2,0.14027912865436987,0.14668476874550465,0.15059783086566561,1.2787228984735954,0.13707897131624036,0,0.94640178232135896,0.13427432131624029,1.6323509549425328E-2,0.15059783086566561,1.0888496735051526E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W48:OFFSET(W48,0,-MIN(year-yr0, ageMax)), AH48:OFFSET(AH48,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.7056418800767017E-4},499.64570917683386,7.5245560003368364E-2,{"$f":"AI48 * VLOOKUP(year,ElecPrice,1+iSc)","v":5.3697305216934242E-3},null,null,1982,21.4,25.6]
[null,2013,1.3514624612308569E-32,1.7282145229448667E-24,2.6919690968080636E-18,1.5766442928147497E-13,5.8482016201723041E-10,2.7240739091525732E-7,2.2946495433175225E-5,5.3622422446156887E-4,4.5881474903122742E-3,1.804107708076965E-2,4.650533444761161E-2,8.6087597836209215E-2,0.10414060205613611,0.12082438448033678,0.11304600693308843,0.11175546269028357,9.5941420757740509E-2,0.14022026772516996,0.14668248096508288,0.15059783086566561,0.15205608991100583,1.2910461469516759,0.13973284143292553,0,0.94640178232135896,0.1351332714329255,1.6922818478080331E-2,0.15205608991100583,1.087629013443849E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W49:OFFSET(W49,0,-MIN(year-yr0, ageMax)), AH49:OFFSET(AH49,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.7220768075671994E-4},490.67947777893158,7.4610802790638614E-2,5.4887549871801824E-3,null,null,1990,77.2,82.7]
[null,2014,1.6004750196952159E-32,1.645169924921391E-24,2.892827854460123E-18,1.6433339556393161E-13,6.6305633114292194E-10,3.0018690005152625E-7,2.5401461062604402E-5,5.7023654872747969E-4,4.542081752457734E-3,1.9346280087965292E-2,5.0584406797927556E-2,7.6850064795173242E-2,0.10284072296842241,0.10461677361558204,0.10817160734294344,9.4864028558789212E-2,0.13981704567635847,0.14662093319807168,0.15059548205486567,0.15205608991100583,0.15155511074045791,1.3030565663599312,0.13954469133220249,0,0.94640178232135896,0.13445697133220255,1.7098139408255362E-2,0.15155511074045791,1.0860419754587097E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W50:OFFSET(W50,0,-MIN(year-yr0, ageMax)), AH50:OFFSET(AH50,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.7380940204761685E-4},482.16649999999998,7.3074797302839001E-2,5.5426794755815646E-3,null,null,2001,94.6,90.7]
[null,2015,1.5235685923434054E-32,1.7679227409318206E-24,3.0151900861332164E-18,1.8631761595057438E-13,7.3067336365793101E-10,3.3230285101133748E-7,2.7012657817761683E-5,5.6451128217399106E-4,4.8706840158201266E-3,2.1043179532419024E-2,4.515650381420043E-2,7.5890825169663487E-2,8.9045474384362847E-2,0.10010583181172054,9.1821859989697857E-2,0.13824694390902589,0.14619930518350638,0.15053229239798593,0.15205371835635509,0.15155511074045791,0.14911729137380281,1.3162308776527207,0.13594298008101324,0,0.94640178232135896,0.13134132008101324,1.7775971292789565E-2,0.14911729137380281,1.0848476674976555E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W51:OFFSET(W51,0,-MIN(year-yr0, ageMax)), AH51:OFFSET(AH51,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.7556648516544855E-4},474.12328742062346,7.0699980397406367E-2,5.5879248935548041E-3,null,null,2005,97.2,89.3]
[null,2016,1.6372482385988738E-32,1.842703192064611E-24,3.4185566881175655E-18,2.0531787837795088E-13,8.088455620811484E-10,3.5338058642031343E-7,2.6741446393888579E-5,6.0535151692221094E-4,5.297901080960018E-3,1.8785164776460625E-2,4.4592862027774981E-2,6.5710686716276917E-2,8.5205947136838614E-2,8.4975197268044284E-2,0.13381354050077471,0.14455753263466592,0.15009941674928176,0.15198991682553145,0.15155274699936783,0.14911729137380281,0.14371744383380125,1.3300480950765348,0.12990022640998733,0,0.94640178232135896,0.12525594640998722,1.8461497423814043E-2,0.14371744383380125,1.083608647621259E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W52:OFFSET(W52,0,-MIN(year-yr0, ageMax)), AH52:OFFSET(AH52,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.7740957716476567E-4},466.6049265994036,6.7059267331124744E-2,5.6858018644802034E-3]
[null,2017,1.7065013564326648E-32,2.0892166468770168E-24,3.7671736123182677E-18,2.2728412311423656E-13,8.6015006546528946E-10,3.4983258856468788E-7,2.8676087884183432E-5,6.5844806303308446E-4,4.7294157530662012E-3,1.8550689054503359E-2,3.8611091392647137E-2,6.2877325741505369E-2,7.2327376290935511E-2,0.12383578379336399,0.13992175668367893,0.14841384716530445,0.15155284958371734,0.15148915567543567,0.14911496565435237,0.14371744383380125,0.13772389701512303,1.3435530724813181,0.12421891961033982,0,0.94640178232135896,0.11903461961033987,1.8689277404783149E-2,0.13772389701512303,1.0819857190463125E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W53:OFFSET(W53,0,-MIN(year-yr0, ageMax)), AH53:OFFSET(AH53,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.7921072897246213E-4},459.59069051884524,6.3296620930126724E-2,5.7720390062540108E-3]
[null,2018,1.9347939793726281E-32,2.3022703850100622E-24,4.1702103969665696E-18,2.4170059470057139E-13,8.5151402063130084E-10,3.7514163993481751E-7,3.1191322718917751E-5,5.8779403282484537E-4,4.6703833630748265E-3,1.6062264629569615E-2,3.694623039343671E-2,5.3373645289923347E-2,0.10540390161675833,0.12948854311621349,0.14365440411904573,0.14985095840282023,0.15105352843898012,0.14905239722011543,0.14371520233349361,0.13772389701512303,0.13565824516538944,1.3572729624528834,0.12193835519382401,0,0.94640178232135896,0.11671898519382393,1.8939259971565512E-2,0.13565824516538944,1.0803940485275929E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W54:OFFSET(W54,0,-MIN(year-yr0, ageMax)), AH54:OFFSET(AH54,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.810404663708485E-4},452.90327284747332,6.1440063224149799E-2,5.8268198588721934E-3]
[null,2019,2.1321000320689017E-32,2.5485822752641583E-24,4.4347239004755215E-18,2.3927388190237294E-13,9.1311780711375479E-10,4.0804603486254568E-7,2.7844372850972559E-5,5.8045720976000422E-4,4.0438893282530699E-3,1.5369680271649601E-2,3.1361941249314094E-2,7.7782310731654383E-2,0.11021529675051911,0.13294286708860897,0.14504542902959988,0.14935724447863347,0.14862377720702891,0.14365489963250988,0.13772174899363521,0.13565824516538944,0.13890551302224238,1.3712915534910413,0.12488692198408446,0,0.94640178232135896,0.11966327198408452,1.9242241038157869E-2,0.13890551302224238,1.0788532111453997E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W55:OFFSET(W55,0,-MIN(year-yr0, ageMax)), AH55:OFFSET(AH55,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.8291082799825833E-4},446.35408371466946,6.2001042987959082E-2,5.8686128607265678E-3]
[null,2020,2.3602059889230592E-32,2.7102370510283034E-24,4.3901985601093019E-18,2.5658443319618901E-13,9.9320912661119217E-10,3.642611131775655E-7,2.7496820433712947E-5,5.0259358463255717E-4,3.8695219797814369E-3,1.3046608667980518E-2,4.5704284317687104E-2,8.1332857017006016E-2,0.11315547456492475,0.13423017074584662,0.14456754788212628,0.14695477859436651,0.14324180084236093,0.13766396113741908,0.13565612936100158,0.13890551302224238,0.14609234006944985,1.3849514438618382,0.13243244969865287,0,0.94640178232135896,0.12683913969865271,1.9253200370797151E-2,0.14609234006944985,1.0771103367843433E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W56:OFFSET(W56,0,-MIN(year-yr0, ageMax)), AH56:OFFSET(AH56,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.8473295320425081E-4},439.83665013839271,6.4256765467025703E-2,5.9579905290892384E-3]
[null,2021,2.5099121897389631E-32,2.6830258356565337E-24,4.7078126547216726E-18,2.7908994744318553E-13,8.8663393628952217E-10,3.5971441962924524E-7,2.3808345069038657E-5,4.8092239049305526E-4,3.2846577228726735E-3,1.901304218392488E-2,4.7790557859606696E-2,8.3502547330728288E-2,0.11425117423978433,0.13378792262778624,0.14224212601878558,0.1416332401438386,0.13726809008854809,0.13559920823593866,0.13890334657158845,0.14609234006944985,0.15340037758741704,1.3972737220171643,0.14107809943209104,0,0.94640178232135896,0.13476284943209121,1.8637528155325815E-2,0.15340037758741704,1.0749656111219528E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W57:OFFSET(W57,0,-MIN(year-yr0, ageMax)), AH57:OFFSET(AH57,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.8637709668360055E-4},433.38135349917718,6.6480863266119641E-2,6.0420238068741722E-3]
[null,2022,2.4847122681552389E-32,2.8771325053084943E-24,5.1207439594513586E-18,2.491425139483802E-13,8.7556700476152166E-10,3.1146164879273655E-7,2.2781759605341183E-5,4.0823270995468702E-4,4.7867869293882646E-3,1.988093471198648E-2,4.9065451110358871E-2,8.4311113724108835E-2,0.11387475091771762,0.13163589497782391,0.13709124252840807,0.13572661229659644,0.13520927465893767,0.13884506291865584,0.14609006152888807,0.15340037758741704,0.15885588340421822,1.4092047741015303,0.14692483131985212,0,0.94640178232135896,0.14069782131985206,1.8158062084366166E-2,0.15885588340421822,1.073028146213806E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W58:OFFSET(W58,0,-MIN(year-yr0, ageMax)), AH58:OFFSET(AH58,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.8796870583478995E-4},427.04825285954774,6.7839127464231416E-2,6.1077750107283888E-3]
[null,2023,2.664471708785808E-32,3.1294913323118739E-24,4.5712682775985971E-18,2.4603272643661468E-13,7.5811679501927326E-10,2.9803181987255358E-7,1.9338379008907785E-5,5.9492439244196893E-4,5.0052904476180545E-3,2.0411291975390159E-2,4.9540558470697965E-2,8.4033333913736241E-2,0.11204303391520991,0.12686908519256526,0.13137403271304998,0.13369091672142872,0.13844579545436067,0.14602876234025647,0.15339798506647884,0.15885588340421822,0.16074431004759518,1.4210548412242392,0.14889424292488629,0,0.94640178232135896,{"$f":"Y59 - (VLOOKUP(year, demo, iSc+1)*ComboShare)","v":0.14284625292488615},1.7898057122709022E-2,0.16074431004759518,1.0713335006923173E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W59:OFFSET(W59,0,-MIN(year-yr0, ageMax)), AH59:OFFSET(AH59,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.8954983026110483E-4},420.93063938815669,6.7662205206342335E-2,6.1816387897486308E-3]
[null,2024,2.8981776482141274E-32,2.7936847781683991E-24,4.5142098784626254E-18,2.1302943238111499E-13,7.2542776605506362E-10,2.5298538783890666E-7,2.8182144894670507E-5,6.2208103733694085E-4,5.13881496157055E-3,2.0608937260047304E-2,4.9377337202114388E-2,8.2681627014123169E-2,0.10798572241573581,0.12157817699339178,0.12940361930214514,0.1368910923988704,0.14560883719183462,0.15333361948319488,0.15885340579605858,0.16074431004759518,0.16009599061642282,1.4329520075763649,0.14819882426429709,0,0.94640178232135896,0.14228426426429716,1.7811726352125669E-2,0.16009599061642282,1.0698201029232503E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W60:OFFSET(W60,0,-MIN(year-yr0, ageMax)), AH60:OFFSET(AH60,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.9113560242679553E-4},415.08029425663494,6.6452690894372252E-2,6.2495211228177448E-3]
[null,2025,2.5871919492623858E-32,2.7588141095808708E-24,3.908665249482033E-18,{"$f":"G60 * F$7 - IF(age<4, 0, $X60*pEarlyRepl*G60/SUM($D60:$T60))","v":2.0384387504867472E-13},6.1578198201464238E-10,3.6867985951802683E-7,2.9468581475530428E-5,6.3867609191344563E-4,5.1885747977977025E-3,{"$f":"M60 * L$7 - IF(age<4, 0, $X60*pEarlyRepl*M60/SUM($D60:$T60))","v":2.0541036998371127E-2},4.8583084680262352E-2,7.9687553180550458E-2,0.10348232000484991,0.11975468672310075,0.1325011694216236,0.14397369541417657,0.15289268824548768,0.15878675112574933,0.16074180298644231,0.16009599061642282,0.15821860838617274,1.4451164765502418,0.14605413941229584,0,0.94640178232135896,0.1402976294122959,1.7920978973876844E-2,0.15821860838617274,1.0684806407727874E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W61:OFFSET(W61,0,-MIN(year-yr0, ageMax)), AH61:OFFSET(AH61,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.9275801633302243E-4},409.50319747932122,6.4791026034866292E-2,6.2976484595935285E-3]
[null,2026,2.5548987164180566E-32,2.3887415805247979E-24,3.7401285907624891E-18,1.7303361033673222E-13,8.9738943645019496E-10,3.8550907034221706E-7,3.0254705289836196E-5,6.448604783864892E-4,5.1714800013969268E-3,2.0210626908198959E-2,4.6823790047966669E-2,7.6364288668513497E-2,0.10193024044301996,0.12262126917394489,0.13935664237922657,0.15117575109476186,0.1583301386819724,0.16067435594727256,0.16009349366683448,0.15821860838617274,0.15531759332970674,1.4569637803192976,0.143470289560651,0,0.94640178232135896,0.13747138956065111,1.7846203769055637E-2,0.15531759332970674,1.0670337444219993E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W62:OFFSET(W62,0,-MIN(year-yr0, ageMax)), AH62:OFFSET(AH62,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.9433820390268015E-4},404.20354843027155,6.2779922357517351E-2,6.3765172815567379E-3]
[null,2027,2.2121797828794035E-32,2.2857420912286903E-24,3.1748216767795174E-18,2.5216478981570863E-13,9.3835276988849244E-10,3.9579317109129934E-7,3.0547665669141801E-5,6.4273585669083531E-4,5.0882948548183664E-3,1.9478758035134783E-2,4.4871065518542211E-2,7.5218938895812923E-2,0.1043701569628627,0.12896556634896852,0.14632773730727811,0.15655214066060089,0.16021231544451509,0.16002631865736242,0.15821614071732257,0.15531759332970674,0.15291602208779953,1.4682347290748607,0.1416450733322363,0,0.94640178232135896,0.1353658433322362,1.7550178755563337E-2,0.15291602208779953,1.0654736341896384E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W63:OFFSET(W63,0,-MIN(year-yr0, ageMax)), AH63:OFFSET(AH63,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.9584157899830276E-4},399.15494654650792,6.103718662256024E-2,6.4603640920607398E-3]
[null,2028,2.1167934130328611E-32,1.940260438286365E-24,4.6267210125795596E-18,2.6367541156704051E-13,9.6338490315359894E-10,3.9962568958449479E-7,3.0447020280863962E-5,6.3239721544390375E-4,4.9040371057574783E-3,1.8666422071323085E-2,4.4198066848763658E-2,7.7019463753002185E-2,0.10977016053840032,0.13541686418536505,0.15153171290756168,0.15841318116577949,0.15956614167211197,0.15814975344256277,0.15531517090676389,0.15291602208779953,0.15231159127572091,1.4788418327859754,0.1417044875646063,0,0.94640178232135896,0.13521405756460625,1.7097533711114676E-2,0.15231159127572091,1.063865238521922E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W64:OFFSET(W64,0,-MIN(year-yr0, ageMax)), AH64:OFFSET(AH64,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.9725645812894093E-4},394.29918078326392,6.0056335663812084E-2,6.5391723106643148E-3]
[null,2029,1.7968477419624628E-32,2.8275741612053321E-24,4.8379179666176875E-18,2.7070939521677416E-13,9.7271348870554556E-10,3.9830904290092641E-7,2.9957268827844725E-5,6.0949679580337833E-4,4.6995206934847761E-3,1.8386453742549297E-2,4.5256041331907311E-2,8.1004370854370164E-2,0.1152612386550665,0.14023280728716891,0.1533330722141166,0.15777426372308315,0.15769497277043393,0.15525000087494156,0.15291363712114961,0.15231159127572091,0.15453460808756186,1.4892924319782128,0.14408400889532436,0,0.94640178232135896,0.13772533889532446,1.6809269192237415E-2,0.15453460808756186,1.0624354474112347E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W65:OFFSET(W65,0,-MIN(year-yr0, ageMax)), AH65:OFFSET(AH65,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":1.9865051393942894E-4},389.56349538627279,6.0201042084738386E-2,6.6662639242690636E-3]
[null,2030,2.6185764274410965E-32,2.9566450622905341E-24,4.9669775390431175E-18,2.733307106896748E-13,9.6950868975906654E-10,3.9190209631922648E-7,2.8872453761162112E-5,5.8407853421986184E-4,4.629034933033978E-3,1.8826572514297396E-2,4.7597541930530868E-2,8.5056485982662619E-2,0.11936037040313593,0.14189984890930885,0.15271464404002863,0.15592410746392871,0.15480355882739483,0.15284947476959648,0.15230921573612324,0.15453460808756186,0.15888326574826436,1.5000020732057271,0.14817362452075011,0,0.94640178232135896,0.1420765045207501,{"$f":"VLOOKUP(year,HousingStarts, 1+iSc) * AA66 * ComboShare","v":1.6806761227514261E-2},0.15888326574826436,1.0612449209282553E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W66:OFFSET(W66,0,-MIN(year-yr0, ageMax)), AH66:OFFSET(AH66,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.0007920304761822E-4},384.89220655375959,6.1152930738316846E-2,6.77937838138821E-3]
[null,2031,2.7381071628988772E-32,3.0355185260792866E-24,5.0150734504030386E-18,2.724301680490825E-13,9.539137880201037E-10,3.7771050558394435E-7,2.7668366082092588E-5,5.7531823240768978E-4,4.739840703283804E-3,1.9800639832491605E-2,4.9978533446074912E-2,8.8081420870913793E-2,0.12077928734094348,0.14132753360122058,0.15092381993559098,0.15306516319667265,0.1524099357544724,0.15224530699895089,0.15453219787650932,0.15888326574826436,0.1628402593671778,1.510210569935748,0.15263176263715694,0,0.94640178232135896,0.14625943263715713,1.6580826730020683E-2,0.1628402593671778,1.0599288876604575E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W67:OFFSET(W67,0,-MIN(year-yr0, ageMax)), AH67:OFFSET(AH67,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.014410621658576E-4},380.29621029314387,6.1927533520490345E-2,6.8974063872817423E-3]
[null,2032,2.8111507618472474E-32,3.0649118601167571E-24,4.9985502888585684E-18,2.6804802919222463E-13,9.1937058398146834E-10,3.6195858613189833E-7,2.7253382097357486E-5,5.8908969466773381E-4,4.9850751408857192E-3,2.0791135423888212E-2,5.1755961795460007E-2,8.9128503914957455E-2,0.12029215620178778,0.13967024162778385,0.14815655836959446,0.15069841976348902,0.15180750534869039,0.15446735637909223,0.15888078771303388,0.1628402593671778,0.16573265902338061,1.5198233260242111,0.1561199029349174,0,0.94640178232135896,0.14953922293491753,1.6193436088463083E-2,0.16573265902338061,1.0585484379846894E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W68:OFFSET(W68,0,-MIN(year-yr0, ageMax)), AH68:OFFSET(AH68,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.0272335125494972E-4},375.79420721603879,6.2281373207497395E-2,7.0032186946623973E-3]
[null,2033,2.8383715126556406E-32,3.0548138955933857E-24,4.9181467799313964E-18,2.5834145205619315E-13,8.8102944395130819E-10,3.5652975032943597E-7,2.7905749607842281E-5,6.195685839411304E-4,5.2344456153552198E-3,2.1530547947030701E-2,5.2371219695348102E-2,8.8769027794513261E-2,0.11888153776204946,0.13710931988769695,0.14586571338382995,0.15010275446306479,0.15402316492999482,0.15881412155330998,0.1628377196163881,0.16573265902338061,0.1676029363935001,1.529522999810049,0.15790326260766219,0,0.94640178232135896,0.15154895260766207,1.6053983785838031E-2,0.1676029363935001,1.0573826687625106E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W69:OFFSET(W69,0,-MIN(year-yr0, ageMax)), AH69:OFFSET(AH69,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.0401709042101746E-4},371.39856097222867,6.2247489391265912E-2,7.0782494347262481E-3]
[null,2034,2.8290199305720202E-32,3.0056760972055896E-24,4.7400504468615708E-18,2.4756766185509067E-13,8.6781532396189192E-10,3.6506404617592221E-7,2.9349564123844442E-5,6.5056151932872924E-4,5.4206025789260981E-3,2.1786496039845241E-2,5.215999430670052E-2,8.7728068587875296E-2,0.11670178700768953,0.13498929090333867,0.14528915031090098,0.15229353287907507,0.1583574304022245,0.16276939313348679,0.16573007416105437,0.1676029363935001,0.16786000674574045,{"$f":"SUM(C70:W70)","v":1.5393690404659193},{"$f":"X69-SUM(C70:V70)","v":0.15801396608987028},0,0.94640178232135896,0.1517900760898703,1.6069930655870143E-2,{"$f":"SUM(AB70:AC70)","v":0.16786000674574045},1.0563468197484389E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W70:OFFSET(W70,0,-MIN(year-yr0, ageMax)), AH70:OFFSET(AH70,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.0533024581630624E-4},367.12954909980812,6.1626368588454439E-2,{"$f":"AI70 * VLOOKUP(year,ElecPrice,1+iSc)","v":7.1733365500346669E-3}]
[null,2035,2.7835141106646168E-32,2.8968343087717341E-24,4.5423728823411833E-18,2.4385451831407506E-13,8.8858832455430176E-10,3.8395208095536261E-7,3.0817729502337762E-5,6.7369798228079968E-4,5.4850409246381977E-3,2.1698626001300118E-2,5.1548334726318139E-2,8.6119531826972073E-2,0.11489730594699026,0.13445571904076578,0.1474096732534691,0.15657912590335596,0.1623013280723665,0.16566053405016928,0.16760032236124717,0.16786000674574045,0.16680210658869163,1.549122555994721,0.15704859105988977,0,0.94640178232135896,0.15075292105988997,1.6049185528801659E-2,0.16680210658869163,1.0553025859800872E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W71:OFFSET(W71,0,-MIN(year-yr0, ageMax)), AH71:OFFSET(AH71,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.0663105478500713E-4},363.00360552736919,6.0549766101255606E-2,7.2640295164938347E-3]
[null,2036,2.6827172702408342E-32,2.7760256470503708E-24,4.4742441033134032E-18,2.496916934751149E-13,9.3456296203119626E-10,4.0315867461653239E-7,3.1913726169391597E-5,6.8170668294749838E-4,5.4629184705919827E-3,2.1444174814116524E-2,5.0603170963963447E-2,8.4787923561814832E-2,0.1144431516275736,0.1364181259815134,0.15155783276795226,0.16047873483408057,0.16518415512841572,0.16752999749679287,0.16785738870406974,0.16680210658869163,0.16552266008134223,1.5588063655235227,0.15583885055254054,0,0.94640178232135896,0.14947347455254056,1.6049185528801659E-2,0.16552266008134223,1.0542916320713854E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W72:OFFSET(W72,0,-MIN(year-yr0, ageMax)), AH72:OFFSET(AH72,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.0792261536839283E-4},359.01492253796448,5.9425104987380906E-2,7.3515487538387894E-3]
[null,{"$f":"B72+1","v":2037},2.5708380777674472E-32,2.7343894267791131E-24,4.5813446267109334E-18,2.6261048249281681E-13,9.8131299140426077E-10,4.1749654346050559E-7,3.2293106079636182E-5,6.7895720031396669E-4,5.3988569908353361E-3,2.1050985450085446E-2,4.9820728244300699E-2,8.4452782529546133E-2,0.1161134713185262,0.14025697952991756,0.15533238620713777,0.16332918864240653,0.16704824268399762,0.16778695597493201,0.16679950504664315,0.16552266008134223,0.164865763568141,1.5684901750523244,0.15518195403933932,0,0.94640178232135896,0.14881657803933934,1.6049185528801659E-2,0.164865763568141,1.0532950607713183E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W73:OFFSET(W73,0,-MIN(year-yr0, ageMax)), AH73:OFFSET(AH73,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.0921427218957876E-4},355.15006196723203,5.8552086147500307E-2,7.4398387897277631E-3]
[null,{"$f":"B73+1","v":2038},2.5322793632248072E-32,2.7998428379070047E-24,4.8183786418443177E-18,2.7574715521471741E-13,1.0162122453494326E-9,4.2245960544658545E-7,3.2162860423300732E-5,6.7099533832065932E-4,5.2998663248329369E-3,2.0725488253103944E-2,4.9623801965288802E-2,8.5685387046362416E-2,0.11938094481723893,0.14375008480059656,0.15809142959240793,0.16517234307677045,0.16730446224382134,0.1667295162040312,0.16552007849428085,0.164865763568141,0.16532123651941213,1.578173984581126,0.15563742699061045,0,0.94640178232135896,0.14927205099061047,1.6049185528801659E-2,0.16532123651941213,1.0523125673206599E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W74:OFFSET(W74,0,-MIN(year-yr0, ageMax)), AH74:OFFSET(AH74,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.1050599824105445E-4},351.3874632214908,5.8091809917196313E-2,7.5289046547768043E-3]
[null,{"$f":"B74+1","v":2039},2.592894841264841E-32,2.9447037998486528E-24,5.0594103884343886E-18,2.8555378172307137E-13,1.0282926432441754E-9,4.2075572696394851E-7,3.1785699306396883E-5,6.5869231278439854E-4,5.2179180646338983E-3,2.06435666629101E-2,5.0348070847993906E-2,8.8096603662502479E-2,0.12235413167009559,0.14630340114553589,0.159875476411658,0.16542568537093777,0.16625006328176961,0.16545062649728834,0.16486319222641727,0.16532123651941213,0.16701692195237675,1.5878577941099277,0.15733311242357506,0,0.94640178232135896,0.15096773642357508,1.6049185528801659E-2,0.16701692195237675,1.051343855510027E-2,{"$f":"VLOOKUP(year, BaseEF_Combo,2)","v":4.5},5,{"$f":"VLOOKUP(year, BaseUEC_Combo,2)","v":39.093948840398276},{"$f":"MMULT(W75:OFFSET(W75,0,-MIN(year-yr0, ageMax)), AH75:OFFSET(AH75,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.1179775812056419E-4},{"$f":" VLOOKUP(year, BasePrice_Combo, 2)","v":347.70606021275228},5.8072795920921655E-2,7.6187510989917792E-3]
[null,{"$f":"B75+1","v":2040},2.7270485286910767E-32,3.0920079352904169E-24,5.2393424279625113E-18,2.8894835142969506E-13,1.0241452983002121E-9,4.1582169131423225E-7,3.1202893066292092E-5,6.4850739759394539E-4,5.1972932117891422E-3,2.0944863467464749E-2,5.1764883086393355E-2,9.0290652840046379E-2,0.12452740902640096,0.14795442117952573,0.16012069434112938,0.16438312698001084,0.16497485119265023,0.16479401585799813,0.16531865807386903,0.16701692195237675,0.16957368529228892,1.5975416036387293,0.15988987576348723,0,0.94640178232135896,0.15352449976348725,1.6049185528801659E-2,0.16957368529228892,1.0503886373821401E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W76:OFFSET(W76,0,-MIN(year-yr0, ageMax)), AH76:OFFSET(AH76,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.1308954586381071E-4},344.09233217012019,5.8349004846905701E-2,7.7093839518049996E-3]
[null,{"$f":"B76+1","v":2041},2.8634648045308473E-32,3.2019715973222106E-24,5.3016260124462144E-18,2.8778295508825305E-13,1.0121355522920834E-9,4.0819739857387742E-7,3.0720423765514043E-5,6.4594404388113665E-4,5.2731487004561801E-3,2.1534259215752728E-2,5.3054089417167036E-2,9.1894412587468624E-2,0.12593268905047175,0.14818135452560291,0.15911156946990962,0.1631222351244879,0.16432012872467464,0.16524929059260754,0.16701431705994371,0.16957368529228892,0.17228715972923106,1.607225413167531,0.16260335020042938,0,0.94640178232135896,0.1562379742004294,1.6049185528801659E-2,0.17228715972923106,1.0494466329464427E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W77:OFFSET(W77,0,-MIN(year-yr0, ageMax)), AH77:OFFSET(AH77,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.1438132058315695E-4},340.54367611735995,5.8671302722011119E-2,7.8008078106902752E-3]
[null,2042,2.965300596221916E-32,3.2400355855494106E-24,5.2802433136765972E-18,2.8440823843250613E-13,9.935775551871078E-10,4.0188571737653006E-7,3.0598995216494319E-5,6.5537172077052635E-4,5.4215369403206705E-3,2.2070570739206496E-2,5.3996446243339574E-2,9.2931432335510683E-2,0.12612584533656909,0.14724747467379409,0.15789111281021559,0.16247486498540117,0.16477409425616926,0.16694423808250683,0.16957104052309729,{"$f":"W77 * V$7 - IF(age<4, 0, $X77*pEarlyRepl*W77/SUM($D77:$T77))","v":0.17228715972923106},0.17448703244540445,{"$f":"SUM(C78:W78)","v":1.6169092226963326},{"$f":"X77-SUM(C78:V78)","v":0.16480322291660277},0,0.94640178232135896,0.15843784691660279,1.6049185528801659E-2,{"$f":"SUM(AB78:AC78)","v":0.17448703244540445},1.0485175699054803E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W78:OFFSET(W78,0,-MIN(year-yr0, ageMax)), AH78:OFFSET(AH78,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.1567304696958601E-4},337.0661279614273,5.8813668405852414E-2,{"$f":"AI78 * VLOOKUP(year,ElecPrice,1+iSc)","v":7.8930274870440895E-3}]
[null,2043,3.0005511172068907E-32,3.2269677635706445E-24,5.2183239930844655E-18,2.7919347519895605E-13,9.7821453524849386E-10,4.0029718461717516E-7,3.1045593405259682E-5,6.7381410910933562E-4,5.556560518647306E-3,2.2462592414106555E-2,5.4605791028313699E-2,9.3073971103379283E-2,0.12533096539955363,0.14611802090944828,0.15726450300694444,0.16292373262572052,0.16646416769889555,0.16949988874801622,0.172284472639124,{"$f":"W78 * V$7 - IF(age<4, 0, $X78*pEarlyRepl*W78/SUM($D78:$T78))","v":0.17448703244540445},0.17581607270938762,1.6265930322251343,0.16613226318058594,0,0.94640178232135896,0.15976688718058596,1.6049185528801659E-2,{"$f":"SUM(AB79:AC79)","v":0.17581607270938762},1.0476011833924812E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W79:OFFSET(W79,0,-MIN(year-yr0, ageMax)), AH79:OFFSET(AH79,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.1696469695731035E-4},333.66906312073888,5.8664384262509077E-2,{"$f":"AI79 * VLOOKUP(year,ElecPrice,1+iSc)","v":7.9860480731501152E-3}]
[null,2044,2.9884491921500406E-32,3.1891263915688158E-24,5.1226434873091481E-18,2.7487649470375483E-13,9.7434794888393423E-10,4.0613959860342064E-7,3.1919227209775107E-5,6.9059547445654568E-4,5.6552572033385677E-3,2.2716080643366152E-2,5.4689545706102002E-2,9.2487393212931784E-2,0.12436962103033293,0.14553813403230345,0.15769897603375424,0.16459482707138309,0.16901246925065619,0.1722121823116638,0.17448431104481121,0.17581607270938762,0.17627904968801736,1.636276841753936,0.16659524015921567,0,0.94640178232135896,0.1602298641592157,1.6049185528801659E-2,0.17627904968801736,1.0538380048475949E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W80:OFFSET(W80,0,-MIN(year-yr0, ageMax)), AH80:OFFSET(AH80,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.1825628899063473E-4},333.66906312073888,5.8818865357214936E-2,8.0798764034002921E-3]
[null,2045,2.9534048329019073E-32,3.1306522097182641E-24,5.0434355043760788E-18,2.737899910094609E-13,9.8856874359042998E-10,4.1756850827380757E-7,3.2714176745806459E-5,7.0286196261282749E-4,5.7190762455957564E-3,2.2750922699109135E-2,5.434487707351314E-2,9.177797368196669E-2,0.12387604528449347,0.14594021074001715,0.15931648060899056,0.16711451199238345,0.17171696325304592,0.17441109766818547,0.1758133305803144,0.17627904968801736,0.17616411707039584,1.6459606512827376,0.16648030754159415,0,0.94640178232135896,0.16011493154159417,1.6049185528801659E-2,0.17616411707039584,1.0600748263027085E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W81:OFFSET(W81,0,-MIN(year-yr0, ageMax)), AH81:OFFSET(AH81,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.1954789077195222E-4},333.66906312073888,5.8780515898371147E-2,8.1745212061767655E-3]
[null,2046,2.8992527203566128E-32,3.082245045055904E-24,5.0235003283496841E-18,2.7778600830420525E-13,1.0163874121278341E-9,4.2796806744019965E-7,3.3295252174820433E-5,7.1079369333348821E-4,5.7278481977857407E-3,2.2607540096171146E-2,5.3928027642855203E-2,9.1413741794497461E-2,0.12421827636216777,0.14743710669026355,0.16175536244385663,0.16978863537156089,0.17390955533569569,0.17573955954892181,0.17627630033808761,0.17616411707039584,0.17593387198903912,1.6556444608115393,0.16625006246023744,0,0.94640178232135896,0.15988468646023746,1.6049185528801659E-2,0.17593387198903912,1.066311647757822E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W82:OFFSET(W82,0,-MIN(year-yr0, ageMax)), AH82:OFFSET(AH82,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.208395212171166E-4},333.66906312073888,5.8703690237786689E-2,8.2699894856483498E-3]
[null,2047,2.8544235300056574E-32,3.0700618620893811E-24,5.0968192766363861E-18,2.8560300326732427E-13,1.0417005782765338E-9,4.3556971764599223E-7,3.3670985944144694E-5,7.1188391280724772E-4,5.6917497153332313E-3,2.2434130186624063E-2,5.3714007802278689E-2,9.1666289599819498E-2,0.12549237233537669,0.14969413421131841,0.16434373009225184,0.17195660532972393,0.17523419704742216,0.17620233504522223,0.17616136951302161,0.17593387198903912,0.17605748596245421,1.6653282703403409,0.16637367643365253,0,0.94640178232135896,0.16000830043365255,1.6049185528801659E-2,0.17605748596245421,1.0725484692129356E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W83:OFFSET(W83,0,-MIN(year-yr0, ageMax)), AH83:OFFSET(AH83,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.2213117942605052E-4},333.66906312073888,5.8744936396484732E-2,8.3662875614242613E-3]
[null,2048,2.8431408566225695E-32,3.1148700022686921E-24,5.2402455451393107E-18,2.9271595664318138E-13,1.0602034620608165E-9,4.4048508068199889E-7,3.3722630696934823E-5,7.0739742363237215E-4,5.648091457995108E-3,2.2345097652413621E-2,5.3862402939806389E-2,9.2606502697911583E-2,0.12741346088900954,0.15208950119200562,0.16644217601516509,0.17326637172862569,0.17569564177116889,0.17608745244497215,0.17593112802270025,0.17605748596245421,0.17682520549500838,1.6750120798691426,0.1671413959662067,0,0.94640178232135896,0.16077601996620672,1.6049185528801659E-2,0.17682520549500838,1.0787852906680492E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W84:OFFSET(W84,0,-MIN(year-yr0, ageMax)), AH84:OFFSET(AH84,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.2342288122397818E-4},333.66906312073888,5.9001100653651578E-2,8.4634224318117374E-3]
[null,2049,2.8846370413171573E-32,3.2025235283305238E-24,5.3707540545534456E-18,2.9791523313444984E-13,1.0721677577795916E-9,4.4116069924384613E-7,3.3510101357743124E-5,7.0197137008014569E-4,5.625676330162005E-3,2.2406830224136916E-2,5.4414864885847881E-2,9.4024160911029733E-2,0.12945229827376484,0.15403147727782965,0.1677099398738825,0.17372263457220341,0.17558108953113133,0.17585730756366305,0.17605474006816038,0.17682520549500838,0.17825374068652125,1.6846958893979442,0.16856993115771957,0,0.94640178232135896,0.16220455515771959,1.6049185528801659E-2,0.17825374068652125,1.0850221121231627E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W85:OFFSET(W85,0,-MIN(year-yr0, ageMax)), AH85:OFFSET(AH85,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.2471461882611157E-4},333.66906312073888,5.9477758652638678E-2,8.5614002556405697E-3]
[null,2050,2.9658117317202426E-32,3.2822824954334676E-24,5.4661504094923865E-18,3.0127717834204241E-13,1.0738122548813968E-9,4.3838038258556822E-7,3.3253063943648521E-5,6.9918551257189807E-4,5.6412183283642931E-3,2.2636655117840267E-2,5.5247869889532966E-2,9.5528711317227746E-2,0.13110522806531724,0.15520471079755901,0.16815157094920133,0.17360936871805438,0.17535160646207001,0.17598086774167915,0.17682244762691704,0.17825374068652125,0.18011282519544961,1.6943796989267459,0.17042901566664792,0,0.94640178232135896,0.16406363966664794,1.6049185528801659E-2,0.18011282519544961,1.0912589335782765E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W86:OFFSET(W86,0,-MIN(year-yr0, ageMax)), AH86:OFFSET(AH86,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.2600636282747166E-4},333.66906312073888,6.0098077638995086E-2,8.6602264031156537E-3]
[null,2051,3.0396753827601813E-32,3.3405830213491488E-24,5.5278353994803925E-18,3.0173927901894543E-13,1.0670447932620212E-9,4.350178096489286E-7,3.3121095174254013E-5,7.0111714520443985E-4,5.6990798103188954E-3,2.2983186291250544E-2,5.6131932073959452E-2,9.6748483040020372E-2,0.13210383595310987,0.1556134118165661,0.16804193738672996,0.17338246267220625,0.17547481132634338,0.17674825317140139,0.17825096053816952,0.18011282519544961,0.18203765485448756,1.7040635084555475,0.17235384532568587,0,0.94640178232135896,0.16598846932568589,1.6049185528801659E-2,0.18203765485448756,1.09749575503339E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W87:OFFSET(W87,0,-MIN(year-yr0, ageMax)), AH87:OFFSET(AH87,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.2729809022489493E-4},333.66906312073888,6.0740333747993293E-2,8.7599065121238395E-3]
[null,2052,3.093666675000999E-32,3.3782811845515701E-24,5.536314025355627E-18,2.9983763468537025E-13,1.0588600840767174E-9,4.3329138933766497E-7,3.3212598483624333E-5,7.0830844231154399E-4,5.7863236545948179E-3,2.3350957318773423E-2,5.6848660506128558E-2,9.7485401008292422E-2,0.13245170537080561,0.15551195303976451,0.1678223079287656,0.17350428398432255,0.17623999003709254,0.17817616668060357,0.18011001605174151,0.18203765485448756,0.18367994215763209,1.7137473179843492,0.1739961326288304,0,0.94640178232135896,0.16763075662883042,1.6049185528801659E-2,0.18367994215763209,1.1037325764885036E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W88:OFFSET(W88,0,-MIN(year-yr0, ageMax)), AH88:OFFSET(AH88,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.2858978759564624E-4},333.66906312073888,6.1288314213808606E-2,8.8604466185002347E-3]
[null,2053,3.1285784106060544E-32,3.3834628117519472E-24,5.5014226441955718E-18,2.9753774637870711E-13,1.0546578709364975E-9,4.3448843900759494E-7,3.3553257195265243E-5,7.1915151759686653E-4,5.8789149154001305E-3,2.3649117286021305E-2,5.7281667805910555E-2,9.7742109599968943E-2,0.13236534785280421,0.15530870017036619,0.16794022258656416,0.17426086997706466,0.17766379739088617,0.18003444213704223,0.18203481569002375,0.18367994215763209,0.18483803962528003,1.7234311275131509,0.17515423009647835,0,0.94640178232135896,0.16878885409647837,1.6049185528801659E-2,0.18483803962528003,1.1099693979436172E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W89:OFFSET(W89,0,-MIN(year-yr0, ageMax)), AH89:OFFSET(AH89,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.2988145134143024E-4},333.66906312073888,6.1674735510841197E-2,8.961853176270098E-3]
[null,2054,3.1333770422489857E-32,3.3621392939628485E-24,5.4592242803288271E-18,2.9635693217450157E-13,1.0575715634015692E-9,4.3894494884461286E-7,3.406690417743128E-5,7.3065919495803034E-4,5.9539806634420558E-3,2.3829248890303238E-2,5.7432507789325994E-2,9.7678382477953837E-2,0.13219234740985364,0.15541782256571249,0.16867254583017047,0.17566868841883604,0.17951672912883851,0.18195843413204696,0.18367707737910643,0.18483803962528003,0.18551396662913081,1.7331149370419525,0.17583015710032912,0,0.94640178232135896,0.16946478110032914,1.6049185528801659E-2,0.18551396662913081,1.1162062193987307E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W90:OFFSET(W90,0,-MIN(year-yr0, ageMax)), AH90:OFFSET(AH90,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.3117309157683503E-4},333.66906312073888,6.1900271440954092E-2,9.0641332212989048E-3]
[null,2055,3.1136296341000686E-32,3.3363501869494077E-24,5.4375586945246279E-18,2.9717567442641485E-13,1.0684189822337354E-9,4.4566449762042812E-7,3.4612034003865607E-5,7.3998871916828213E-4,5.9993311970707834E-3,2.389199852112046E-2,5.7395062225213414E-2,9.7550717619216243E-2,0.13228522788325911,0.15609554039996679,0.17003521732762997,0.17750081231191916,0.18143518842870074,0.18360000673038651,0.18483515678439702,0.18551396662913081,0.1858854730263573,1.7427987465707542,0.17620166349755562,0,0.94640178232135896,{"$f":"Y91 - (VLOOKUP(year, demo, iSc+1)*ComboShare)","v":0.16983628749755564},1.6049185528801659E-2,0.1858854730263573,1.1224430408538443E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W91:OFFSET(W91,0,-MIN(year-yr0, ageMax)), AH91:OFFSET(AH91,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.3246472730986673E-4},333.66906312073888,6.2024231632460021E-2,9.1672941970058729E-3]
[null,2056,3.0897467069476413E-32,3.3231094813955674E-24,5.4525809820675567E-18,3.0022377927226232E-13,1.0847747769251285E-9,4.5279590612677294E-7,3.5053982605119678E-5,7.4562509677689182E-4,6.0151292534635558E-3,2.3876421117367135E-2,5.7320047341414833E-2,9.7619258325324018E-2,0.1328620732968987,0.15735660480577554,0.17180858734100868,0.17939772791285186,0.1830720404664743,0.18475760020715348,0.18551107324609964,0.1858854730263573,0.18621938679900388,1.7524825560995558,0.17653557727020219,0,0.94640178232135896,0.17017020127020221,1.6049185528801659E-2,0.18621938679900388,1.1286798623089581E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W92:OFFSET(W92,0,-MIN(year-yr0, ageMax)), AH92:OFFSET(AH92,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.3375637675042047E-4},333.66906312073888,6.2135648328142112E-2,9.271343580538707E-3]
[null,2057,3.0774846768577939E-32,3.3322902018200527E-24,5.5085076272948102E-18,3.0481972765665467E-13,1.1021330635127689E-9,4.585774940376119E-7,3.5320983273548995E-5,7.4758855352562062E-4,6.0112074343270441E-3,2.3845214827379731E-2,5.7360321330318202E-2,9.8044938670355103E-2,0.13393543920528633,0.15899774414593917,0.17364467127469038,0.1810161986133218,0.18422630512907648,0.18543323305523959,0.18588257384909765,0.18621938679900388,0.18676576207759113,1.7621663656283575,0.17708195254878945,0,0.94640178232135896,0.17071657654878947,1.6049185528801659E-2,0.18676576207759113,1.1349166837640716E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W93:OFFSET(W93,0,-MIN(year-yr0, ageMax)), AH93:OFFSET(AH93,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.3504804970694249E-4},333.66906312073888,6.2317956855460661E-2,9.3762885791381593E-3]
[null,2058,3.0859868121581948E-32,3.3664692103527744E-24,5.5928341146618204E-18,3.0969737442977457E-13,1.1162058038134669E-9,4.620704066351323E-7,3.5413994122137611E-5,7.4710113139852912E-4,6.0033508346529164E-3,2.3861968859553436E-2,5.761044780939481E-2,9.8837023966386481E-2,0.13533230919109468,0.16069692116634363,0.17521123968121638,0.18215750124416347,0.18489999510495397,0.18580457777709619,0.18621648241383207,0.18676576207759113,0.18766961671843732,1.7718501751571591,0.17798580718963564,0,0.94640178232135896,0.17162043118963566,1.6049185528801659E-2,0.18766961671843732,1.1411535052191852E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W94:OFFSET(W94,0,-MIN(year-yr0, ageMax)), AH94:OFFSET(AH94,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.3633974617743623E-4},333.66906312073888,6.2619545186669137E-2,9.4821360645285166E-3]
[null,2059,3.1176395084110636E-32,3.4180044976838829E-24,5.6823292056839569E-18,3.1365178870736396E-13,1.1247077677437893E-9,4.6328717798874875E-7,3.539090446371198E-5,7.4612467624045765E-4,6.0075688856858775E-3,2.396602180270738E-2,5.8075871004375119E-2,9.9867837566464751E-2,0.13677857845190072,0.16214667898428989,0.1763159421903458,0.18282362589196066,0.18527027197562193,0.18613834623425668,0.18676284917083474,0.18766961671843732,0.1889287958161763,1.7815339846859608,0.17924498628737462,0,0.94640178232135896,0.17287961028737464,1.6049185528801659E-2,0.1889287958161763,1.1473903266742988E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W95:OFFSET(W95,0,-MIN(year-yr0, ageMax)), AH95:OFFSET(AH95,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.3763145843876305E-4},333.66906312073888,6.3039694296512919E-2,9.5888926463549642E-3]
[null,2060,3.1653656089102697E-32,3.4726985253204933E-24,5.7548848215728317E-18,3.160408250169411E-13,1.1276694639990121E-9,4.6298511822514677E-7,3.5344648836782708E-5,7.466489154608556E-4,6.0337656017839881E-3,2.4159638461881568E-2,5.8681569104796077E-2,0.10093510512791307,0.13801255239489219,0.16316900976310778,0.17696070506912037,0.18318974466898397,0.18560308063714581,0.18668448373652055,0.18766668971464162,0.1889287958161763,0.19041019644039772,1.7912177942147625,0.18072638691159604,0,0.94640178232135896,0.17436101091159606,1.6049185528801659E-2,0.19041019644039772,1.1536271481294123E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W96:OFFSET(W96,0,-MIN(year-yr0, ageMax)), AH96:OFFSET(AH96,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.3892317399349874E-4},333.66906312073888,6.3533991854903354E-2,9.6965647831466929E-3]
[null,2061,3.2160169741179599E-32,3.5170401625577343E-24,5.7987188735093229E-18,3.1687305624606109E-13,1.1269342319703696E-9,4.6238000040668624E-7,3.5369482556590505E-5,7.4990476654396092E-4,6.0825111778197065E-3,2.4411609665587086E-2,5.9308687271030079E-2,0.10184571036354759,0.13888271810571864,0.16376569613845596,0.17731508288328415,0.18351881599315306,0.18614764764830902,0.18758794503007994,0.18892584917349572,0.19041019644039772,0.19191339609633354,1.8009016037435641,0.18222958656753185,0,0.94640178232135896,0.17586421056753188,1.6049185528801659E-2,0.19191339609633354,1.1598639695845259E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W97:OFFSET(W97,0,-MIN(year-yr0, ageMax)), AH97:OFFSET(AH97,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.4021488010664727E-4},333.66906312073888,6.403556307578287E-2,9.8051589621569023E-3]
[null,2062,{"$f":"D97 * C$7 - IF(age<4, 0, $X97*pEarlyRepl*D97/SUM($D97:$T97))","v":3.2570811370377712E-32},{"$f":"E97 * D$7 - IF(age<4, 0, $X97*pEarlyRepl*E97/SUM($D97:$T97))","v":3.5438289039362531E-24},{"$f":"F97 * E$7 - IF(age<4, 0, $X97*pEarlyRepl*F97/SUM($D97:$T97))","v":5.8139886568835534E-18},{"$f":"G97 * F$7 - IF(age<4, 0, $X97*pEarlyRepl*G97/SUM($D97:$T97))","v":3.1666645739116283E-13},{"$f":"H97 * G$7 - IF(age<4, 0, $X97*pEarlyRepl*H97/SUM($D97:$T97))","v":1.1254613380108132E-9},{"$f":"I97 * H$7 - IF(age<4, 0, $X97*pEarlyRepl*I97/SUM($D97:$T97))","v":4.6270487604565077E-7},{"$f":"J97 * I$7 - IF(age<4, 0, $X97*pEarlyRepl*J97/SUM($D97:$T97))","v":3.552371537700473E-5},{"$f":"K97 * J$7 - IF(age<4, 0, $X97*pEarlyRepl*K97/SUM($D97:$T97))","v":7.5596309599022056E-4},{"$f":"L97 * K$7 - IF(age<4, 0, $X97*pEarlyRepl*L97/SUM($D97:$T97))","v":6.1459482886624707E-3},{"$f":"M97 * L$7 - IF(age<4, 0, $X97*pEarlyRepl*M97/SUM($D97:$T97))","v":2.4672491644747593E-2},{"$f":"N97 * M$7 - IF(age<4, 0, $X97*pEarlyRepl*N97/SUM($D97:$T97))","v":5.9843751866040594E-2},{"$f":"O97 * N$7 - IF(age<4, 0, $X97*pEarlyRepl*O97/SUM($D97:$T97))","v":0.10248784503474437},{"$f":"P97 * O$7 - IF(age<4, 0, $X97*pEarlyRepl*P97/SUM($D97:$T97))","v":0.13939059289018485},{"$f":"Q97 * P$7 - IF(age<4, 0, $X97*pEarlyRepl*Q97/SUM($D97:$T97))","v":0.16409364990316258},{"$f":"R97 * Q$7 - IF(age<4, 0, $X97*pEarlyRepl*R97/SUM($D97:$T97))","v":0.17763360130922001},{"$f":"S97 * R$7 - IF(age<4, 0, $X97*pEarlyRepl*S97/SUM($D97:$T97))","v":0.18405726768681316},{"$f":"T97 * S$7 - IF(age<4, 0, $X97*pEarlyRepl*T97/SUM($D97:$T97))","v":0.18704851091863167},{"$f":"U97 * T$7 - IF(age<4, 0, $X97*pEarlyRepl*U97/SUM($D97:$T97))","v":0.18884657614735917},{"$f":"V97 * U$7 - IF(age<4, 0, $X97*pEarlyRepl*V97/SUM($D97:$T97))","v":0.19040722669293692},0.19191339609633354,0.19325260415150772,1.8105854132723658,0.18356879462270603,0,0.94640178232135896,0.17720341862270605,{"$f":"VLOOKUP(year,HousingStarts, 1+iSc) * AA98 * ComboShare","v":1.6049185528801659E-2},0.19325260415150772,1.1661007910396396E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W98:OFFSET(W98,0,-MIN(year-yr0, ageMax)), AH98:OFFSET(AH98,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.415065688354849E-4},333.66906312073888,6.4482415372876592E-2,9.9146819057539196E-3]
[null,2063,3.2818898114333179E-32,3.5531608789567448E-24,5.81019797990668E-18,3.1625257688327363E-13,1.1262521052823096E-9,4.6472255549396484E-7,3.5810704312814401E-5,7.6384735847842544E-4,6.2116288060609058E-3,2.4895079217618143E-2,6.0221065233393135E-2,0.1028626288301465,0.13966973358192275,0.16438841812154156,0.17815478554288169,0.18494801454389009,0.18830352267455866,0.19032733208283326,0.19191040290410219,0.19325260415150772,0.1943238831987957,1.8202692228011674,0.18464007366999402,0,0.94640178232135896,0.17827469766999404,1.6049185528801659E-2,0.1943238831987957,1.1723376124947532E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W99:OFFSET(W99,0,-MIN(year-yr0, ageMax)), AH99:OFFSET(AH99,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.4279823963007372E-4},333.66906312073888,6.4839868048926053E-2,1.0025140684639326E-2]
[null,2064,3.2905320214751982E-32,3.5508442447261224E-24,5.802604097969604E-18,3.1647478103980888E-13,1.1311632610623589E-9,4.6847695534298226E-7,3.6184189465975072E-5,7.7201044208439064E-4,6.2676681959783096E-3,2.5052042073007531E-2,6.0441285293476157E-2,0.10306861938352802,0.13992062810802844,0.16487074044732938,0.17901696728278213,0.18618893290965516,0.18978002049919201,0.19182987756333039,0.19324959007221362,0.1943238831987957,0.19513411306266695,1.8299530323299691,0.18545030353386527,0,0.94640178232135896,0.17908492753386529,1.6049185528801659E-2,0.19513411306266695,1.1785744339498668E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W100:OFFSET(W100,0,-MIN(year-yr0, ageMax)), AH100:OFFSET(AH100,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.4408989865484901E-4},333.66906312073888,6.5110216688516423E-2,1.013654269870946E-2]
[null,2065,3.2883866192889209E-32,3.5462033199134655E-24,5.806681101110588E-18,3.1785480682875415E-13,1.1403017010333486E-9,4.7336290189935612E-7,3.657088264563497E-5,7.7897528102358505E-4,6.3071856880928872E-3,2.5143653906659735E-2,6.0562323749777436E-2,0.10325376581256041,0.14033116093963499,0.16566863392756564,0.1802180909770949,0.18764885012473045,0.19127824521011064,0.19316850281035033,0.1943208524112145,0.19513411306266695,0.19578544257112121,1.8396368418587707,0.18610163304231953,0,0.94640178232135896,0.17973625704231955,1.6049185528801659E-2,0.19578544257112121,1.1848112554049803E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W101:OFFSET(W101,0,-MIN(year-yr0, ageMax)), AH101:OFFSET(AH101,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.4538155576632524E-4},333.66906312073888,6.5327545195385237E-2,1.0248895559198742E-2]
[null,2066,3.2840887244776421E-32,3.5486949395086942E-24,5.8320018222163422E-18,3.2042269174128842E-13,1.1521943952328149E-9,4.7842163634580879E-7,3.6900813814445746E-5,7.8388670079929243E-4,6.3302501889582153E-3,2.5194006063134544E-2,6.0671114359792798E-2,0.10355671657419037,0.14101029489684247,0.16678019628187868,0.18163119050655582,0.18913025023994193,0.19261302106200781,0.19423931564914904,0.19513106963827256,0.19578544257112121,0.19642651626696209,1.8493206513875724,0.1867427067381604,0,0.94640178232135896,0.18037733073816042,1.6049185528801659E-2,0.19642651626696209,1.1910480768600939E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W102:OFFSET(W102,0,-MIN(year-yr0, ageMax)), AH102:OFFSET(AH102,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.4667322042578867E-4},333.66906312073888,6.5541451654867813E-2,1.0362206921861308E-2]
[null,2067,3.2863961781344667E-32,3.5641694443571725E-24,5.8791173893476269E-18,3.2376451705295437E-13,1.1645076657759579E-9,4.8273780807164425E-7,3.7133472527915856E-5,7.8675326544206759E-4,6.3429270158514893E-3,2.5239263099500312E-2,6.0849125884695474E-2,0.10405788026621381,0.14195641083721075,0.1680879285723027,0.18306508400690799,0.19045003697578447,0.19368075463592019,0.19504919291017442,0.1957823889882154,0.19642651626696209,0.19719258081602556,1.8590044609163741,0.18750877128722387,0,0.94640178232135896,0.1811433952872239,1.6049185528801659E-2,{"$f":"SUM(AB103:AC103)","v":0.19719258081602556},1.1972848983152075E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W103:OFFSET(W103,0,-MIN(year-yr0, ageMax)), AH103:OFFSET(AH103,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.4796489815927719E-4},333.66906312073888,6.5797063695243838E-2,1.0476484337419894E-2]
[null,2068,3.3007268981482879E-32,3.5929636508478464E-24,5.9404332193695548E-18,3.2722452354772432E-13,1.1750134930205849E-9,4.8578145794706684E-7,3.7269264472470405E-5,7.8832880110906605E-4,6.3543210783083472E-3,2.5313316127191846E-2,6.1143605794773785E-2,0.10475606205012414,0.14306949852041964,0.16941490433893891,0.18434254686312324,0.19150578023504439,0.19448830298705422,0.19570023896741495,0.19642345268550046,{"$f":"W103 * V$7 - IF(age<4, 0, $X103*pEarlyRepl*W103/SUM($D103:$T103))","v":0.19719258081602556},0.19815757495887623,1.8686882704451757,0.18847376543007455,0,0.94640178232135896,0.18210838943007457,1.6049185528801659E-2,{"$f":"SUM(AB104:AC104)","v":0.19815757495887623},1.2035217197703212E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W104:OFFSET(W104,0,-MIN(year-yr0, ageMax)), AH104:OFFSET(AH104,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.4925658898366495E-4},333.66906312073888,6.6119052386805821E-2,{"$f":"AI104 * VLOOKUP(year,ElecPrice,1+iSc)","v":1.0591735180386173E-2}]
[null,2069,3.3273928054117807E-32,3.6304362056380477E-24,6.0039174384181913E-18,3.3017664178243519E-13,1.182421923874464E-9,4.8755789317686084E-7,3.7343899123559126E-5,7.8974490877890509E-4,6.3729649156073123E-3,2.5435820155779613E-2,6.1553852012160612E-2,0.10557745984203629,0.14419896545533833,0.1705971136540374,0.18536443378074191,0.1923042600703391,0.19513747687467667,0.19634103367525549,0.1971895052865785,{"$f":"W104 * V$7 - IF(age<4, 0, $X104*pEarlyRepl*W104/SUM($D104:$T104))","v":0.19815757495887623},0.19931404174400227,1.8783720799739774,0.18963023221520059,0,0.94640178232135896,0.18326485621520061,1.6049185528801659E-2,{"$f":"SUM(AB105:AC105)","v":0.19931404174400227},1.2097585412254348E-2,4.5,5,39.093948840398276,{"$f":"MMULT(W105:OFFSET(W105,0,-MIN(year-yr0, ageMax)), AH105:OFFSET(AH105,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.5054828813518071E-4},333.66906312073888,6.6504929575529073E-2,{"$f":"AI105 * VLOOKUP(year,ElecPrice,1+iSc)","v":1.0707966673891848E-2}]
[null,2070,3.3620956082580864E-32,3.6692339496425303E-24,6.0580829207527321E-18,3.3225839729821489E-13,1.1867458764002112E-9,4.8853426643664671E-7,3.7410981515951952E-5,7.92062052562719E-4,6.4038069385286686E-3,2.5606483119950629E-2,6.2036499003055356E-2,0.10641094462528844,0.14520521316922194,0.17154280395501825,0.18613730738472967,0.19294614393789761,0.19577642889201924,0.19710676484171705,0.19815448437882285,{"$f":"W105 * V$7 - IF(age<4, 0, $X105*pEarlyRepl*W105/SUM($D105:$T105))","v":0.19931404174400227},0.20058500475710386,1.888055889502779,0.19090119522830218,0,0.94640178232135896,0.1845358192283022,1.6049185528801659E-2,{"$f":"SUM(AB106:AC106)","v":0.20058500475710386},1.2159953626805484E-2,4.5,{"$f":"MATCH(AF106, Eff_MWO)","v":5},39.093948840398276,{"$f":"MMULT(W106:OFFSET(W106,0,-MIN(year-yr0, ageMax)), AH106:OFFSET(AH106,-MIN(year-yr0, ageMax),0)) * 3412 *10 ^ (-9)","v":2.5183998840121196E-4},333.66906312073888,6.6929010613371809E-2,{"$f":"AI106 * VLOOKUP(year,ElecPrice,1+iSc)","v":1.0825185984399128E-2}]

{"sheet":"Standards Case - PC2","index":10,"n_rows":129,"n_cols":75,"rows_kept":129,"cut":false,"hidden":false,"merged":[[4,44,4,48],[6,58,6,61],[6,62,6,67],[6,69,6,74]]}
[null,{"$f":"RIGHT(CELL(\"filename\",A1), LEN(CELL(\"filename\",A1)) - FIND(\"]\",CELL(\"filename\",A1)))","v":"Standards Case - PC2"}]
[]
[null,"Historical and Forecasted Shipments for PC2"]
[null,"Standards Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Segments",null,null,"Annual Shipments",null,null,null,null,null,null,"UEC",null,"Cumulative","Total Energy (site)","Incr. Equip. Cost",null,"Oper Cost","delta UEC","Energy Saving",null,"Discounted Values",null,null,null,null,null,null,"Power Generation",null,0.05,0.03,2.5000000000000001E-2,0.03,null,0.05,0.03,2.5000000000000001E-2,0.03,0.03,0.03,0.03,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,0.03,0.03,0.03,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Year",20,{"$f":"C6 - 1","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,"New Shipment","Total Stock"," Retiring Units","% Early Repl.","Saturation in New Houses","MS Impact","Repl. Units","New Units","Total Shipment","Saturation","Efficiency",null,"Elec","Shipment Impact","Shipment Impact","Elec","per Unit","Total","Fuel","Elec","Energy Savings","Oper. Cost Saving","Discount Factor (Non-monetized)","Discounted Energy Savings","Discount Factor (Monetary)","Incr. Equip. Cost","Oper. Cost Saving",null,"Year","CO2 Marg. Emiss. rate","NOx Marg. Emiss. rate","CO2 Price $/ton (1)","CO2 Price $/ton (2)","CO2 Price $/ton (3)","CO2 Price $/ton (4)","CO2 reduction","CO2 Value (1)","CO2 Value (2)","CO2 Value (3)","CO2 Value (4)","NOx Price $/kt (1)","NOx Price $/kt (2)","NOx Price $/kt (3)","NOx Price $/kt (4)","NOx Price $/kt (5)","NOx Price $/kt (6)","NOx reduction","NOx Value (1)","NOx Value (2)","NOx Value (3)","NOx Value (4)","NOx Value (5)","NOx Value (6)"]
[null,"Survival",{"$f":"INDEX(fSurv, age)","v":9.2608585244846608E-9},6.1113997440465084E-7,1.8348005746404716E-5,2.8099817044113795E-4,2.4340614581532805E-3,1.308203690300902E-2,4.7370968904119182E-2,0.12428470312506645,0.25176333608702506,0.4160013107691749,0.58759226728767311,0.73794527089201833,0.85115867472231099,0.92543537320609981,0.96793127368393317,0.98877031223383904,0.9971243668597054,0.99958040137713622,0.99998440342210482,1,null,"million","million",null,null,"%","million","million","million",null,"EF",null,"kWh/yr","million",null,"quad","$","billion $","billion $","kWh/yr","quad","billion $",null,"quad",null,"billion $","billion $",null,null,"Mt/quad","kt/quad","2007 $","2007 $","2007 $","2007 $","Mt ","million 2010$",null,null,null,"million 2010$",null,null,null,null,null,"kt ","million 2010$"]
[null,1972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Base Case - PC2'!W8","v":2.9662186355244851E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1972]
[null,{"$f":"B8+1","v":1973},{"$f":"D8 * C$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8 * S$7","v":0},0,0,{"$f":"W8 * V$7","v":2.9662186355244851E-3},{"$f":"'Base Case - PC2'!W9","v":4.2037174930203694E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1973]
[null,1974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9661723726644822E-3,4.2037174930203694E-3,{"$f":"'Base Case - PC2'!W10","v":6.7353945449966828E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1974]
[null,1975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9649277708217354E-3,4.2036519294130405E-3,6.7353945449966828E-3,{"$f":"'Base Case - PC2'!W11","v":9.9377770846234351E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1975]
[null,1976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9564017262653807E-3,4.2018880828524601E-3,6.7352894958910073E-3,9.9377770846234351E-3,{"$f":"'Base Case - PC2'!W12","v":1.6522026730994666E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1976]
[null,1977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9232022579680811E-3,4.1898049942296007E-3,6.7324633776939423E-3,9.937622089309029E-3,1.6522026730994666E-2,{"$f":"'Base Case - PC2'!W13","v":2.0376221645943677E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977]
[null,1978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.829458884790794E-3,4.1427547923433006E-3,6.7131032828892257E-3,9.933452276765814E-3,1.6521769043917771E-2,2.0376221645943677E-2,{"$f":"'Base Case - PC2'!W14","v":2.3625836966390885E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI15","v":39.093948840398276},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1978]
[null,1979,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6184813390176835E-3,4.0099019227130689E-3,6.6377172290803896E-3,9.9048873122012122E-3,1.651483653237967E-2,2.0375903846615567E-2,2.3625836966390885E-2,{"$f":"'Base Case - PC2'!W15","v":2.6516483152602643E-2},null,null,null,null,null,null,null,null,null,null,null,39.093948840398276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1979]
[null,1980,0,0,0,0,0,0,0,0,0,0,0,0,2.2287431063033936E-3,3.710905082365826E-3,6.4248540918975692E-3,9.7936585203261834E-3,1.646734592114061E-2,2.0367354145421922E-2,2.36254684841843E-2,2.6516483152602643E-2,{"$f":"'Base Case - PC2'!W16","v":3.4083174640039314E-2},{"$f":"SUM(C16:W16)","v":0.14321798714428177},null,null,null,null,null,null,null,null,null,null,39.093948840398276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1980]
[null,1981,0,0,0,0,0,0,0,0,0,0,0,1.6446904353297762E-3,3.1585690519267849E-3,5.9457872443299644E-3,9.4795883656048265E-3,1.6282422768108835E-2,2.0308785106861231E-2,2.3615555270143824E-2,2.6516069586207648E-2,3.4083174640039314E-2,{"$f":"'Base Case - PC2'!W17","v":4.1772671357609148E-2},0.18280731382616136,null,null,null,null,null,null,null,null,null,null,39.093948840398276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1981]
[null,1982,0,0,0,0,0,0,0,0,0,0,9.6640738188177335E-4,2.3308510946552568E-3,5.0608083910647136E-3,8.7727463969637046E-3,1.5760266208595858E-2,2.008072379120112E-2,2.3547645596782539E-2,2.6504943479925516E-2,3.4082643059151124E-2,4.1772671357609148E-2,{"$f":"'Base Case - PC2'!W18","v":3.8456930144013315E-2},0.21733663690184407,null,null,null,null,null,null,null,null,null,null,39.093948840398276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1982]
[null,1983,0,0,0,0,0,0,0,0,0,4.0202673759982431E-4,1.3695900794184371E-3,3.7345996190768496E-3,7.466999196914556E-3,1.4585107840579391E-2,1.943676055571256E-2,2.3283212889102456E-2,2.6428724986073005E-2,3.4068342029059943E-2,4.177201984688643E-2,3.8456930144013315E-2,{"$f":"'Base Case - PC2'!W19","v":5.6046417721550237E-2},0.26705073164598697,null,null,null,null,null,null,null,null,null,null,39.093948840398276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1983]
[null,1984,0,0,0,0,0,0,0,0,1.012155926543148E-4,5.6975126825452814E-4,2.1944218575850462E-3,5.5102367451175952E-3,1.2414241060269541E-2,1.7987465758793453E-2,2.2536549907203111E-2,2.6131938656421667E-2,3.3970373975686287E-2,4.1754492364884439E-2,3.8456330347506715E-2,5.6046417721550237E-2,{"$f":"'Base Case - PC2'!W20","v":8.6265950890476437E-2},0.34393938614640335,null,null,null,null,null,null,null,null,null,null,39.093948840398276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1984]
[null,1985,0,0,0,0,0,0,0,1.2579549884669172E-5,1.4344248003557355E-4,9.1288236913590691E-4,3.237772502355496E-3,9.1610304821394227E-3,1.5310187516867583E-2,2.0856120474150405E-2,2.5293920667540635E-2,3.3588897282639613E-2,4.1634421762883803E-2,3.8440194124252508E-2,5.6045543589230494E-2,8.6265950890476437E-2,{"$f":"'Base Case - PC2'!W21","v":0.10280687073379928},0.43370981442539186,null,null,null,null,null,null,null,null,null,null,39.093948840398276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1985]
[null,1986,0,0,0,0,0,0,5.9590546641447938E-7,1.7827706046744531E-5,2.29830310708683E-4,1.3469176049522777E-3,5.3829506716917882E-3,1.1298080474542446E-2,1.7751867862626714E-2,2.340788891281095E-2,3.2511744128424162E-2,4.1166880206161958E-2,3.8329654228109453E-2,5.6022026956322801E-2,8.6264605436853672E-2,0.10280687073379928,{"$f":"'Base Case - PC2'!W22","v":0.11755294490594491},0.5340906860444623,0,null,null,null,null,null,null,null,null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W22 - W22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1986]
[null,1987,0,0,0,0,0,7.795657302339021E-9,8.4451570877211271E-7,2.8564391935570448E-5,3.3910446965713112E-4,2.2393145352295942E-3,6.6386647220349855E-3,1.3099906938725385E-2,1.9923827705075246E-2,3.0087518061069438E-2,3.984671079154424E-2,3.789922417894287E-2,5.5860928159020724E-2,8.6228408927210481E-2,0.10280526729843172,0.11755294490594491,{"$f":"'Base Case - PC2'!W23","v":0.11912107322918396},0.63167231062537232,{"$f":"X22-SUM(C23:V23)","v":2.1539448648273951E-2},null,null,null,null,null,null,null,null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W23 - W23","v":0},{"$f":"AJ23+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ22:OFFSET(AJ22,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1987]
[null,1988,0,0,0,0,1.8975108980594588E-11,1.1047985667327596E-8,1.3531229221449804E-6,4.2145498339719646E-5,5.6377729793756861E-4,2.7616932261236341E-3,7.6974040193831701E-3,1.4702694433027652E-2,2.5609251998543459E-2,3.6875555672408272E-2,3.6683844331157088E-2,{"$f":"S23 * R$7","v":5.5233627377466975E-2},8.5980447656864523E-2,0.10276213034985016,0.11755111148228288,0.11912107322918396,{"$f":"'Base Case - PC2'!W24","v":0.10378931257486473},0.70937543333731679,2.6086189862920328E-2,null,null,null,null,null,null,null,null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W24 - W24","v":0},{"$f":"AJ24+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ23:OFFSET(AJ23,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1988]
[null,1989,{"$f":"D24 * C$7","v":0},0,0,5.3319709074682854E-15,2.6891476103071951E-11,1.7701604001808036E-8,1.9964730912994661E-6,7.006889410282286E-5,6.9529309985782496E-4,3.2021301615833141E-3,8.6391895571405683E-3,1.8898226403407114E-2,3.1386949095775822E-2,3.394852716923883E-2,5.3462355297655369E-2,8.5014914075683193E-2,0.10246662416224886,0.11750178719778881,0.11911921534808638,0.10378931257486473,{"$f":"'Base Case - PC2'!W25","v":9.7780000000000006E-2},0.77597660723902573,3.1178826098291035E-2,null,null,null,null,null,null,null,null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W25 - W25","v":0},{"$f":"AJ25+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ24:OFFSET(AJ24,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1989]
[null,1990,0,0,9.7831032849890867E-20,7.5564555854247998E-15,4.3086792048292814E-11,2.6117934656244111E-8,3.3192314036908418E-6,8.6414296500736957E-5,8.0617897206509981E-4,3.5939141797538439E-3,1.1104451700093753E-2,2.3161850652956281E-2,2.8895583394143692E-2,4.9475954727362804E-2,8.2288594063406176E-2,0.10131595596645424,0.117163895164479,0.1190692330893697,0.10378769381676647,9.7780000000000006E-2,{"$f":"'Base Case - PC2'!W26","v":7.6929999999999998E-2},0.81546306541578439,3.7443541823241278E-2,null,{"$f":"'Base Case - PC2'!AA26","v":0},null,null,{"$f":"'Base Case - PC2'!AC26 * (1+MSimpact_Combo)","v":0},{"$f":"SUM(AC26:AD26)","v":0},{"$f":"AF27 * AF$41/AF$42","v":7.44371560209781E-3},null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W26 - W26","v":0},{"$f":"AJ26+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ25:OFFSET(AJ25,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1990]
[null,1991,0,5.9788454911862862E-26,1.3864589050382623E-19,1.2107309735748051E-14,6.357265811332964E-11,4.3422307712710024E-8,4.0935289524077454E-6,1.0019571420878217E-4,9.0481582350529196E-4,4.6194664626119939E-3,1.3609724339749052E-2,2.1323359115374273E-2,4.2111888056363185E-2,7.6152775757673541E-2,9.8066882303115332E-2,0.11584818120431468,0.11872683365670846,0.10374414464337076,9.7778474966613418E-2,7.6929999999999998E-2,{"$f":"'Base Case - PC2'!W27","v":6.6229999999999997E-2},0.83615087905845353,4.5542186357330872E-2,null,{"$f":"'Base Case - PC2'!AA27","v":0},null,null,{"$f":"'Base Case - PC2'!AC27 * (1+MSimpact_Combo)","v":0},0,{"$f":"AF28 * AF$41/AF$42","v":7.6252932276100836E-3},null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W27 - W27","v":0},{"$f":"AJ27+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ26:OFFSET(AJ26,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1991]
[null,1992,5.5369242233629196E-34,8.4732045973818388E-26,2.2214498860500701E-19,1.7863800619925594E-14,1.056925656275794E-10,5.3551696818933977E-8,4.7463680621102333E-6,1.1245476600721773E-4,1.1630122875693242E-3,5.6616631645427492E-3,1.2529440928792041E-2,3.1076268639527282E-2,6.4818095690326746E-2,9.0754561823342197E-2,0.1121330775870594,0.11739356838527869,0.10344581454292276,9.7737447253171711E-2,7.6928800155262517E-2,6.6229999999999997E-2,{"$f":"'Base Case - PC2'!W28","v":7.1900000000000006E-2},0.85188900524927191,5.6161873809181584E-2,null,{"$f":"'Base Case - PC2'!AA28","v":0},null,null,{"$f":"'Base Case - PC2'!AC28 * (1+MSimpact_Combo)","v":0},0,7.8113001510495082E-3,null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W28 - W28","v":0},{"$f":"AJ28+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ27:OFFSET(AJ27,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH28 - AI28","v":0},null,null,null,null,null,null,null,null,1992]
[null,1993,7.8469149025366216E-34,1.3576168265018544E-25,3.2776511642702294E-19,2.9699417570579716E-14,1.3034812124567682E-10,6.2092162143789484E-8,5.3270912236479101E-6,1.4454463689135788E-4,1.425399206106306E-3,5.2122638495824374E-3,1.8260175148740648E-2,4.7832207182902937E-2,7.7246532566559986E-2,0.10377191650552886,0.11362890616946471,0.10228415034488954,9.7456390210802699E-2,7.6896520936658802E-2,6.6228967038646003E-2,7.1900000000000006E-2,{"$f":"'Base Case - PC2'!W29","v":7.2400000000000006E-2},0.85469336311053778,6.9595642138734148E-2,null,{"$f":"'Base Case - PC2'!AA29","v":0},null,null,{"$f":"'Base Case - PC2'!AC29 * (1+MSimpact_Combo)","v":0},0,8.0018444181076832E-3,null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W29 - W29","v":0},{"$f":"AJ29+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ28:OFFSET(AJ28,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH29 - AI29","v":0},null,null,null,null,null,null,null,null,1993]
[null,1994,1.2572697360693511E-33,2.0031036486394821E-25,5.4492508424986985E-19,3.6627583590474811E-14,1.5113613872760214E-10,6.9689203973457437E-8,6.8472194994377127E-6,1.7715531716562766E-4,1.3122569353366741E-3,7.5962567967508233E-3,2.8105835067975659E-2,5.7003713400299222E-2,8.8326366926240255E-2,0.10515620918793947,9.9004027921007848E-2,9.6361985377918236E-2,7.6675394752679982E-2,6.6201177455282895E-2,7.1898878606049335E-2,7.2400000000000006E-2,{"$f":"'Base Case - PC2'!W30","v":8.5739999999999997E-2},0.85596617480452231,8.4467188306015517E-2,null,{"$f":"'Base Case - PC2'!AA30","v":0},null,null,{"$f":"'Base Case - PC2'!AC30 * (1+MSimpact_Combo)","v":0},0,8.1970367100793369E-3,null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W30 - W30","v":0},{"$f":"AJ30+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ29:OFFSET(AJ29,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH30 - AI30","v":0},null,null,null,null,null,null,null,null,1994]
[null,1995,1.8550459499929276E-33,3.3302550204091765E-25,6.720431141949509E-19,4.2468978469994216E-14,1.6962780544117518E-10,8.9575578174647102E-8,8.392019020652319E-6,1.6309346363212808E-4,1.9124589529237259E-3,1.1692064228540116E-2,3.3494941200698534E-2,6.5180024768292169E-2,8.9504619651228662E-2,9.1621829527985019E-2,9.3271779241560937E-2,7.5814354010260251E-2,6.6010807155465964E-2,7.186870993560078E-2,7.239887080776039E-2,8.5739999999999997E-2,{"$f":"'Base Case - PC2'!W31","v":8.1620000000000012E-2},0.84030203470821785,9.7284140096304483E-2,null,{"$f":"'Base Case - PC2'!AA31","v":0},null,null,{"$f":"'Base Case - PC2'!AC31 * (1+MSimpact_Combo)","v":0},0,8.3969904081536793E-3,null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W31 - W31","v":0},{"$f":"AJ31+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ30:OFFSET(AJ30,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH31 - AI31","v":0},null,null,null,null,null,null,null,null,1995]
[null,1996,3.0841020594464162E-33,4.1071241160792412E-25,7.7922106101139211E-19,4.7665102984915533E-14,2.1803246242670469E-10,1.0978470251892725E-7,7.7258953941826313E-6,2.3768939320300072E-4,2.9436330959210287E-3,1.3933939443627032E-2,3.8299278535467489E-2,6.6049510794613006E-2,7.7984714996673227E-2,8.6317003832010894E-2,7.3383084240675814E-2,6.5269526401917813E-2,7.1662041891559752E-2,7.2368492341272558E-2,8.5738662749411262E-2,8.1620000000000012E-2,{"$f":"'Base Case - PC2'!W32","v":8.771000000000001E-2},0.82352541361452958,0.10448662109368823,null,{"$f":"'Base Case - PC2'!AA32","v":0},null,null,{"$f":"'Base Case - PC2'!AC32 * (1+MSimpact_Combo)","v":0},0,8.6018216592740442E-3,null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W32 - W32","v":0},{"$f":"AJ32+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ31:OFFSET(AJ31,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH32 - AI32","v":0},null,null,null,null,null,null,null,null,1996]
[null,1997,3.8035495381508966E-33,4.7621313928206705E-25,8.7455958347020273E-19,6.1266723038680176E-14,2.6722271309614418E-10,1.010704486554846E-7,1.1259576854258305E-5,3.658485654356653E-4,3.5080550791621273E-3,1.5932550072268202E-2,3.8810181801048296E-2,5.754845163365687E-2,7.3469466587655033E-2,6.7911301951284489E-2,6.3176415822955412E-2,7.0857299536431995E-2,7.2160387106382839E-2,8.5702686924595428E-2,8.1618727007312208E-2,8.771000000000001E-2,{"$f":"'Base Case - PC2'!W33","v":9.1420000000000001E-2},0.81020273300277545,0.10474268061175418,null,{"$f":"'Base Case - PC2'!AA33","v":0},null,null,{"$f":"'Base Case - PC2'!AC33 * (1+MSimpact_Combo)","v":0},0,8.8116494436040697E-3,null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W33 - W33","v":0},{"$f":"AJ33+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ32:OFFSET(AJ32,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH33 - AI33","v":0},null,null,null,null,null,null,null,null,1997]
[null,1998,{"$f":"D33 *C$7 - IF(age<4, 0, $X33*pEarlyRepl*D33/SUM($D33:$T33))","v":4.4101425103919319E-33},{"$f":"E33 *D$7 - IF(age<4, 0, $X33*pEarlyRepl*E33/SUM($D33:$T33))","v":5.3447832145732184E-25},{"$f":"F33 *E$7 - IF(age<4, 0, $X33*pEarlyRepl*F33/SUM($D33:$T33))","v":1.1241221863770901E-18},{"$f":"G33 *F$7 - IF(age<4, 0, $X33*pEarlyRepl*G33/SUM($D33:$T33))","v":7.5089093480333623E-14},{"$f":"H33 *G$7 - IF(age<4, 0, $X33*pEarlyRepl*H33/SUM($D33:$T33))","v":2.4601168363057512E-10},{"$f":"I33 *H$7 - IF(age<4, 0, $X33*pEarlyRepl*I33/SUM($D33:$T33))","v":1.4729819991967336E-7},{"$f":"J33 *I$7 - IF(age<4, 0, $X33*pEarlyRepl*J33/SUM($D33:$T33))","v":1.7330601016869514E-5},{"$f":"K33 *J$7 - IF(age<4, 0, $X33*pEarlyRepl*K33/SUM($D33:$T33))","v":4.3599758406004651E-4},{"$f":"L33 *K$7 - IF(age<4, 0, $X33*pEarlyRepl*L33/SUM($D33:$T33))","v":4.0112319585678151E-3},{"$f":"M33 *L$7 - IF(age<4, 0, $X33*pEarlyRepl*M33/SUM($D33:$T33))","v":1.6145086500426068E-2},{"$f":"N33 *M$7 - IF(age<4, 0, $X33*pEarlyRepl*N33/SUM($D33:$T33))","v":3.3815025174315436E-2},{"$f":"O33 *N$7 - IF(age<4, 0, $X33*pEarlyRepl*O33/SUM($D33:$T33))","v":5.421644542331918E-2},{"$f":"P33 *O$7 - IF(age<4, 0, $X33*pEarlyRepl*P33/SUM($D33:$T33))","v":5.7803293767521996E-2},{"$f":"Q33 *P$7 - IF(age<4, 0, $X33*pEarlyRepl*Q33/SUM($D33:$T33))","v":5.8465689954940489E-2},{"$f":"R33 *Q$7 - IF(age<4, 0, $X33*pEarlyRepl*R33/SUM($D33:$T33))","v":6.8584996190102582E-2},{"$f":"S33 *R$7 - IF(age<4, 0, $X33*pEarlyRepl*S33/SUM($D33:$T33))","v":7.1350048490092854E-2},{"$f":"T33 *S$7 - IF(age<4, 0, $X33*pEarlyRepl*T33/SUM($D33:$T33))","v":8.5456237437862764E-2},{"$f":"U33 *T$7 - IF(age<4, 0, $X33*pEarlyRepl*U33/SUM($D33:$T33))","v":8.1584479901860046E-2},{"$f":"V33 *U$7 - IF(age<4, 0, $X33*pEarlyRepl*V33/SUM($D33:$T33))","v":8.7708632024152827E-2},{"$f":"W33 *V$7 - IF(age<4, 0, $X33*pEarlyRepl*W33/SUM($D33:$T33))","v":9.1420000000000001E-2},{"$f":"'Base Case - PC2'!W34","v":0.10365000000000001},0.81466464255252569,9.9188090450249788E-2,null,{"$f":"'Base Case - PC2'!AA34","v":0},null,null,{"$f":"'Base Case - PC2'!AC34 * (1+MSimpact_Combo)","v":0},0,9.0265956436396087E-3,null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W34 - W34","v":0},{"$f":"AJ34+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ33:OFFSET(AJ33,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH34 - AI34","v":0},null,null,null,null,null,null,null,null,1998]
[null,1999,4.9497281194202915E-33,6.8699600421019499E-25,1.3777351186694823E-18,6.9128833007335655E-14,3.5853287127983356E-10,2.2671956205401262E-7,2.0653627996779552E-5,4.9853477313637981E-4,4.0647408387608592E-3,1.4067094796207867E-2,3.1857164090566506E-2,4.2655667277724935E-2,4.9763579178772679E-2,6.3470981545526522E-2,6.9061943312425975E-2,8.4496590573764657E-2,8.1349872867720566E-2,8.7671829602942231E-2,9.1418574160848823E-2,0.10365000000000001,{"$f":"'Base Case - PC2'!W35","v":0.11422},0.83826745372455891,9.0617188827966766E-2,{"$f":"'Base Case - PC2'!Z35","v":0},{"$f":"'Base Case - PC2'!AA35","v":0},null,null,{"$f":"'Base Case - PC2'!AC35 * (1+MSimpact_Combo)","v":0},0,9.2467851150065151E-3,null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W35 - W35","v":0},{"$f":"AJ35+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ34:OFFSET(AJ34,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH35 - AI35","v":0},null,null,null,null,null,null,null,null,1999]
[null,2000,6.3621728018768839E-33,8.41989005160056E-25,1.2683762252608467E-18,1.0074708087264125E-13,5.5184934780506313E-10,2.7019152363489035E-7,2.3616075235865558E-5,5.0518510842572696E-4,3.5415787149457225E-3,1.3252622019064356E-2,2.5064140248387001E-2,3.6722797917635809E-2,5.4023876535614614E-2,6.3912365283673445E-2,8.1786892536013844E-2,8.0436339195599171E-2,8.7419717584265755E-2,9.1380215053026764E-2,0.10364838341470117,0.11422,{"$f":"'Base Case - PC2'!W36","v":0.12644},0.88237800043006298,8.2329453294495925E-2,{"$f":"'Base Case - PC2'!Z36","v":0},{"$f":"'Base Case - PC2'!AA36","v":0},null,null,{"$f":"'Base Case - PC2'!AC36 * (1+MSimpact_Combo)","v":0},0,9.4723457589854353E-3,null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W36 - W36","v":0},{"$f":"AJ36+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ35:OFFSET(AJ35,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH36 - AI36","v":0},null,null,null,null,null,null,null,null,2000]
[null,2001,7.797541055958863E-33,7.7515541384138148E-25,1.8485080187847224E-18,1.5506865709235794E-13,6.576627739993977E-10,3.0894636773983068E-7,2.3931108062059187E-5,4.4016405918108348E-4,3.3365243314200082E-3,1.0426715196631426E-2,2.1578032089570667E-2,3.9866664204711078E-2,5.4399564133219724E-2,7.5688483417433144E-2,7.7856848248069183E-2,8.6438021451188479E-2,9.1117439078253037E-2,0.1036048926957583,0.11421821855887282,0.12644,{"$f":"'Base Case - PC2'!W37","v":0.13446},0.9398958081765566,7.6942192253506403E-2,{"$f":"'Base Case - PC2'!Z37","v":0},{"$f":"'Base Case - PC2'!AA37","v":0},null,null,{"$f":"'Base Case - PC2'!AC37 * (1+MSimpact_Combo)","v":0},0,{"$f":"AF38 * AF$41/AF$42","v":9.7034085968057179E-3},null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W37 - W37","v":0},{"$f":"AJ37+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ36:OFFSET(AJ36,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH37 - AI37","v":0},null,null,null,null,null,null,null,null,2001]
[null,2002,7.1786046220733934E-33,1.1296971432868871E-24,2.8452006114178459E-18,1.8480203626107435E-13,7.5199444635197186E-10,3.1306763879775494E-7,2.0850997960177981E-5,4.1467893600009658E-4,2.6250646023332092E-3,8.9764896330807153E-3,2.3425343609242501E-2,4.0143901090696557E-2,6.4422909237324008E-2,7.2051481415102578E-2,8.3666064197968001E-2,9.0094218687352068E-2,0.10330696303282572,0.11417029275165956,0.12643802796869094,0.13446,{"$f":"'Base Case - PC2'!W38","v":0.13311000000000001},0.99732659998005424,7.5679208196502312E-2,{"$f":"'Base Case - PC2'!Z38","v":0},{"$f":"'Base Case - PC2'!AA38","v":0},null,null,{"$f":"'Base Case - PC2'!AC38 * (1+MSimpact_Combo)","v":0},0,{"$f":"AF39 * AF$41/AF$42","v":9.9401078457516077E-3},null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W38 - W38","v":0},{"$f":"AJ38+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ37:OFFSET(AJ37,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH38 - AI38","v":0},null,null,null,null,null,null,null,null,2002]
[null,2003,1.0461965419494337E-32,1.7388158288379991E-24,3.3907488232654852E-18,2.1130906360680055E-13,7.6202587339266796E-10,2.7277352477961415E-7,1.9643742982453805E-5,3.2625537478510352E-4,2.2599509763749962E-3,9.7449736466631957E-3,2.3588245859654484E-2,4.7540581208788978E-2,6.1327243433057933E-2,7.7427535345732018E-2,8.72050118456075E-2,0.10214685809389674,0.11384198087418575,0.12638497474627766,0.1344579028841362,0.13311000000000001,{"$f":"'Base Case - PC2'!W39","v":0.14274000000000001},1.0621214315679051,7.7945168412149268E-2,{"$f":"'Base Case - PC2'!Z39","v":0},{"$f":"'Base Case - PC2'!AA39","v":0},null,null,{"$f":"'Base Case - PC2'!AC39 * (1+MSimpact_Combo)","v":0},0,{"$f":"AF40 * AF$41/AF$42","v":1.018258099712494E-2},null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W39 - W39","v":0},{"$f":"AJ39+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ38:OFFSET(AJ38,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH39 - AI39","v":0},null,null,null,null,null,null,null,null,2003]
[null,2004,1.6102927391003245E-32,2.0722221490630686E-24,3.8770999133249765E-18,2.1412787625214993E-13,6.6394752347067757E-10,2.5698017060968515E-7,1.5455033213746888E-5,2.8087733617597049E-4,2.4534270753640685E-3,9.8127411963618277E-3,2.7934477900646064E-2,4.5256149268268688E-2,6.5903118371888156E-2,8.0702602682782135E-2,9.8871138457637453E-2,0.11256357097428737,0.12602153792446197,0.13440148453325287,0.13310792393951637,0.14274000000000001,{"$f":"'Base Case - PC2'!W40","v":0.15526000000000001},1.135324762338189,8.2056669229716106E-2,{"$f":"'Base Case - PC2'!Z40","v":0},{"$f":"'Base Case - PC2'!AA40","v":0},null,null,{"$f":"'Base Case - PC2'!AC40 * (1+MSimpact_Combo)","v":0},0,{"$f":"AF41 * AF$41/AF$42","v":1.0430968896109592E-2},null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W40 - W40","v":0},{"$f":"AJ40+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ39:OFFSET(AJ39,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH40 - AI40","v":0},null,null,null,null,null,null,null,null,2004]
[null,2005,1.9190556153776641E-32,2.3694507417937003E-24,3.9288195039398849E-18,1.8656803936418491E-13,6.2550552879068902E-10,2.0218331483946688E-7,1.3305431557863727E-5,3.0492345570062331E-4,2.4704884597546392E-3,1.1620779422321311E-2,2.6592163357251366E-2,4.8632894539571758E-2,6.8690720346118062E-2,9.1498848917855688E-2,0.1089538006235538,0.12460635540175885,0.13401499517022425,0.13305207203793909,0.14273777374447125,0.15526000000000001,{"$f":"'Base Case - PC2'!W41","v":0.1386},1.1870493237170856,8.6875438621103473E-2,{"$f":"'Base Case - PC2'!Z41","v":0},{"$f":"'Base Case - PC2'!AA41","v":0},null,null,{"$f":"'Base Case - PC2'!AC41 * (1+MSimpact_Combo)","v":0},0,{"$f":"X41 /VLOOKUP($B41,HousingStock,2)","v":1.0685415823584114E-2},null,null,39.093948840398276,{"$f":"'Base Case - PC2'!W41 - W41","v":0},{"$f":"AJ41+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ40:OFFSET(AJ40,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH41 - AI41","v":0},null,null,null,null,null,null,null,null,2005]
[null,2006,2.1943148100486692E-32,2.4010586510783143E-24,3.4231514583495261E-18,1.7576590919100015E-13,4.9212661413241653E-10,1.7406214665043407E-7,1.4444519538130789E-5,3.0704392479450802E-4,2.9256861952950651E-3,1.1062374812804591E-2,2.8576312767269265E-2,5.0689992233583968E-2,7.7880038983539013E-2,0.1008297011422815,0.12061038829313729,0.13251004861847906,0.13266946309020192,0.14267788117117741,0.15525757847531602,0.1386,{"$f":"'Base Case - PC2'!W42","v":0.13686999999999999},1.2314811287818668,9.2438194935218876E-2,{"$f":"'Base Case - PC2'!Z42","v":0},{"$f":"AD42/VLOOKUP(B42,HousingStarts,2)","v":0},null,null,{"$f":"'Base Case - PC2'!AC42 * (1+MSimpact_Combo)","v":0},0,1.0946069579930055E-2,{"$f":"VLOOKUP(year, StdsEF_MWO, 2)","v":{"$error":"#N/A"}},{"$f":"MATCH(AG42, Eff_MWO)","v":{"$error":"#N/A"}},{"$f":"AI43","v":39.093948840398276},{"$f":"'Base Case - PC2'!W42 - W42","v":0},{"$f":"AJ42+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ41:OFFSET(AJ41,-MIN(year-_yr2,ageMax)+1,0))","v":0},null,null,null,null,{"$f":"'Base Case - PC2'!AH42 - AI42","v":0},null,null,null,null,null,null,null,null,2006]
[null,2007,2.2235864476626247E-32,2.0920246946389726E-24,3.2249539118585202E-18,1.3828667819660091E-13,4.2367796248524568E-10,1.889637376440618E-7,1.4544968213639348E-5,3.6361804021935239E-4,2.7851003879167629E-3,1.1887783568133923E-2,2.9785047465326144E-2,5.7471206464788642E-2,8.5822074796911008E-2,0.11161711970259212,0.12826062013520434,0.13117962644359474,0.14226759192769456,0.1551924326091986,0.13859783831430372,0.13686999999999999,{"$f":"'Base Case - PC2'!W43","v":0.11851},1.2506247942116513,9.9366334570215376E-2,{"$f":"'Base Case - PC2'!Z43","v":0},{"$f":"AD43/VLOOKUP(B43,HousingStarts,2)","v":0},{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast, 0)","v":0},{"$f":"Y43 * (1+MSimpact_Combo) - (VLOOKUP(year, demo, iSc+1)*ComboShare)","v":7.9876278192813094E-2},{"$f":"'Base Case - PC2'!AC43 * (1+MSimpact_Combo)","v":0},7.9876278192813094E-2,1.1118673611135979E-2,2.8280000000000003,5,{"$f":"VLOOKUP(year, StdsUEC_Combo, 2)","v":39.093948840398276},{"$f":"'Base Case - PC2'!W43 - W43","v":0},{"$f":"AJ43+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ42:OFFSET(AJ42,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W43:OFFSET(W43,0,-MIN(year-yr0, ageMax)), AI43:OFFSET(AI43,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.6681706680598895E-4},{"$f":"VLOOKUP(year, StdsPrice_Combo, 2) - VLOOKUP(year,BasePrice_Combo,2)","v":0},{"$f":"W43 * AM43 * 0.001","v":0},{"$f":"AL43 * VLOOKUP(year,ElecPrice,1+iSc)","v":5.375339370997408E-3},{"$f":"'Base Case - PC2'!AH43 - AI43","v":0},{"$f":"MMULT(W43:OFFSET(W43,0,-MIN(year-yr0, ageMax)), AP43:OFFSET(AP43,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},{"$f":"AQ43 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":0},{"$f":"(1+drate2) ^ (yrDsc-year)","v":1.1255088099999999},{"$f":"AQ43*AS43","v":0},{"$f":"(1+drate) ^ (yrDsc-year)","v":1.1255088099999999},{"$f":"AN43 * AU43","v":0},{"$f":"AR43* AU43","v":0},null,2007]
[null,2008,1.9373944726779749E-32,1.9708982511493947E-24,2.5372847662024535E-18,1.1905273231458311E-13,4.5994935078799898E-10,1.9027781092392313E-7,1.7224938876207698E-5,3.4614537488574231E-4,2.9929080497939145E-3,1.2390618786897767E-2,3.3769636510403135E-2,6.3331994234521558E-2,9.500387968237986E-2,0.11869691486246862,0.12697286290493121,0.14066997129110295,0.15474615610686465,0.13853968285221516,0.13686786529638348,0.11851,{"$f":"'Base Case - PC2'!W44","v":0.1134},1.2562560516296037,0.10776874258204749,{"$f":"'Base Case - PC2'!Z44","v":0},0,{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast, 0)","v":0},0.10185824258204754,{"$f":"'Base Case - PC2'!AC44 * (1+MSimpact_Combo)","v":0},0.10185824258204754,1.1085325397931075E-2,2.8280000000000003,5,39.093948840398276,{"$f":"'Base Case - PC2'!W44 - W44","v":0},{"$f":"AJ44+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ43:OFFSET(AJ43,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W44:OFFSET(W44,0,-MIN(year-yr0, ageMax)), AI44:OFFSET(AI44,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.675678544295093E-4},0,0,5.6501113637900382E-3,{"$f":"'Base Case - PC2'!AH44 - AI44","v":0},{"$f":"MMULT(W44:OFFSET(W44,0,-MIN(year-yr0, ageMax)), AP44:OFFSET(AP44,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,1.092727,0,1.092727,0,0,null,2008]
[null,2009,1.8252209870048781E-32,1.550636147074278E-24,2.1843802166331533E-18,1.2924492606701687E-13,4.6314788591169855E-10,2.2533728603062382E-7,1.6397241790017176E-5,3.7197268844925825E-4,3.1195035219719492E-3,1.4048213052526289E-2,3.7213390084112362E-2,7.0107663728006517E-2,0.10102990874796577,0.11750517876947196,0.1361588644808796,0.15300840509077096,0.13814129354895943,0.13681043572859081,0.11850815164955365,0.1134,{"$f":"'Base Case - PC2'!W45","v":9.6259999999999998E-2},{"$f":"SUM(C45:W45)","v":1.2356996041336117},0.11681644749599207,{"$f":"'Base Case - PC2'!Z45","v":0},0,{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast, 0)","v":0},0.11404805749599212,{"$f":"'Base Case - PC2'!AC45 * (1+MSimpact_Combo)","v":0},0.11404805749599212,1.0836512034027305E-2,2.8280000000000003,5,39.093948840398276,{"$f":"'Base Case - PC2'!W45 - W45","v":0},{"$f":"AJ45+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ44:OFFSET(AJ44,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W45:OFFSET(W45,0,-MIN(year-yr0, ageMax)), AI45:OFFSET(AI45,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.648259653624393E-4},0,0,5.3977657787002906E-3,{"$f":"'Base Case - PC2'!AH45 - AI45","v":0},{"$f":"MMULT(W45:OFFSET(W45,0,-MIN(year-yr0, ageMax)), AP45:OFFSET(AP45,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,1.0609,0,1.0609,0,0,null,2009]
[null,2010,1.4360221981006876E-32,1.334962069683211E-24,2.3713866461712785E-18,1.3014370858486819E-13,5.4848480301200308E-10,2.1450932220456638E-7,1.7620706657711426E-5,3.877065691258829E-4,3.5368249841653083E-3,1.5480819053155358E-2,4.119472108418111E-2,7.4554543379213495E-2,0.10001555223443198,0.12600622956618157,0.14810162042385713,0.13659000995479104,0.13641701910567153,0.11845842579232337,0.11339823134806669,9.6259999999999998E-2,{"$f":"AE46","v":0.14028131656285087},1.25070085582261,{"$f":"X45-SUM(C46:V46)","v":0.12528006487385257},{"$f":"'Base Case - PC2'!Z46","v":0},9.4640178232135892E-3,{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast, 0)","v":0},0.13153425487385265,{"$f":"'Base Case - PC2'!AC46 * (1+MSimpact_Combo)","v":8.74706168899822E-3},{"$f":"SUM(AC46:AD46)","v":0.14028131656285087},1.0850727098185018E-2,2.8280000000000003,5,39.093948840398276,{"$f":"'Base Case - PC2'!W46 - W46","v":0},{"$f":"AJ46+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ45:OFFSET(AJ45,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W46:OFFSET(W46,0,-MIN(year-yr0, ageMax)), AI46:OFFSET(AI46,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.6682679886181019E-4},0,0,5.2280679695695942E-3,{"$f":"'Base Case - PC2'!AH46 - AI46","v":0},{"$f":"MMULT(W46:OFFSET(W46,0,-MIN(year-yr0, ageMax)), AP46:OFFSET(AP46,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,1.03,0,1.03,0,0,null,2010,141.73090112302143,111.09246679107028,4.7,21.4,35.1,64.900000000000006,{"$f":"(AQ46*AZ46) * adjCO2","v":0},{"$f":"$BF46*BB46* (1+BG$5)^-($AY46-yrDsc) *110.664/106.301","v":0},{"$f":"$BF46*BC46* (1+BH$5)^-($AY46-yrDsc) *110.664/106.301","v":0},0,0,0.45,2.5369999999999999,4.6230000000000002,{"$f":"dolNOx_1","v":0.45},{"$f":"dolNOx_2","v":2.5369999999999999},{"$f":"dolNOx_3","v":4.6230000000000002},{"$f":"(AQ46*BA46) * adjNOx","v":0},{"$f":"$BQ46*BK46* (1+BR$5)^-($AY46-yrDsc)","v":0},{"$f":"$BQ46*BL46* (1+BS$5)^-($AY46-yrDsc)","v":0},{"$f":"$BQ46*BM46* (1+BT$5)^-($AY46-yrDsc)","v":0},{"$f":"$BQ46*BN46* (1+BU$5)^-($AY46-yrDsc)","v":0},{"$f":"$BQ46*BO46* (1+BV$5)^-($AY46-yrDsc)","v":0},{"$f":"$BQ46*BP46* (1+BW$5)^-($AY46-yrDsc)","v":0}]
[null,2011,1.236289486288945E-32,1.4492491742446459E-24,2.3878775129735826E-18,1.5412322616114082E-13,5.2212887359271875E-10,2.3051473475327761E-7,1.8366035829984934E-5,4.3957324316230319E-4,3.8975026501819735E-3,1.7137057967789908E-2,4.3807673180789236E-2,7.3806003787052724E-2,0.10725129536430639,0.13705847836938037,0.132209742308042,0.13488509857512443,0.11811778281736783,0.11335064960635785,9.625849867341181E-2,0.14028131656285087,{"$f":"AE47","v":0.14668476874550465},1.2652040389241701,0.13218158564394455,{"$f":"'Base Case - PC2'!Z47","v":0},9.4640178232135892E-3,{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast, 0)","v":0},0.13262534564394454,{"$f":"'Base Case - PC2'!AC47 * (1+MSimpact_Combo)","v":1.4059423101560118E-2},0.14668476874550465,1.0885080134686951E-2,2.8280000000000003,5,39.093948840398276,{"$f":"'Base Case - PC2'!W47 - W47","v":0},{"$f":"AJ47+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ46:OFFSET(AJ46,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W47:OFFSET(W47,0,-MIN(year-yr0, ageMax)), AI47:OFFSET(AI47,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.6876125592624601E-4},0,0,5.1107428810454065E-3,{"$f":"'Base Case - PC2'!AH47 - AI47","v":0},{"$f":"MMULT(W47:OFFSET(W47,0,-MIN(year-yr0, ageMax)), AP47:OFFSET(AP47,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,1,0,1,0,0,null,2011,{"$f":"AZ46","v":141.73090112302143},{"$f":"BA46","v":111.09246679107028},4.9000000000000004,21.9,35.700000000000003,66.5,0,0,0,0,0,{"$f":"dolNOx_1","v":0.45},{"$f":"dolNOx_2","v":2.5369999999999999},{"$f":"dolNOx_3","v":4.6230000000000002},0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2012,1.3421291569405885E-32,1.4593274021601165E-24,2.8278538392590456E-18,1.4671725821404617E-13,5.6108703139937957E-10,2.4026515848984882E-7,2.0823010432924283E-5,4.8439995980702633E-4,4.3144828846875209E-3,1.8224049464955951E-2,4.3367837104676898E-2,7.9145586211132948E-2,0.11665851280833832,0.12235157221432513,0.13055950526480306,0.11679135699669758,0.11302469472187589,9.6218108739929517E-2,0.14027912865436987,0.14668476874550465,0.15059783086566561,1.2787228984735954,0.13707897131624036,{"$f":"'Base Case - PC2'!Z48","v":0},9.4640178232135892E-3,{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_Combo,2)/VLOOKUP(year,BaseTCI_Combo,2) - 1)  * RPelast * VLOOKUP(year,RPElast_drop_Combo,2), 0)","v":0},0.13427432131624029,{"$f":"'Base Case - PC2'!AC48 * (1+MSimpact_Combo)","v":1.6323509549425328E-2},0.15059783086566561,1.0888496735051526E-2,2.8280000000000003,5,39.093948840398276,{"$f":"'Base Case - PC2'!W48 - W48","v":0},{"$f":"AJ48+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ47:OFFSET(AJ47,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W48:OFFSET(W48,0,-MIN(year-yr0, ageMax)), AI48:OFFSET(AI48,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.7056418800767017E-4},0,0,5.3697305216934242E-3,{"$f":"'Base Case - PC2'!AH48 - AI48","v":0},{"$f":"MMULT(W48:OFFSET(W48,0,-MIN(year-yr0, ageMax)), AP48:OFFSET(AP48,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.970873786407767,0,0.970873786407767,0,0,null,2012,{"$f":"AZ47","v":141.73090112302143},111.09246679107028,5.0999999999999996,22.4,36.4,68.099999999999994,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2013,1.3514624612308569E-32,1.7282145229448667E-24,2.6919690968080636E-18,1.5766442928147497E-13,5.8482016201723041E-10,2.7240739091525732E-7,2.2946495433175225E-5,5.3622422446156887E-4,4.5881474903122742E-3,1.804107708076965E-2,4.650533444761161E-2,8.6087597836209215E-2,0.10414060205613611,0.12082438448033678,0.11304600693308843,0.11175546269028357,9.5941420757740509E-2,0.14022026772516996,0.14668248096508288,0.15059783086566561,0.15205608991100583,1.2910461469516759,0.13973284143292553,{"$f":"'Base Case - PC2'!Z49","v":0},9.464017823213591E-3,0,0.1351332714329255,{"$f":"'Base Case - PC2'!AC49 * (1+MSimpact_Combo)","v":1.6922818478080331E-2},0.15205608991100583,1.087629013443849E-2,2.8280000000000003,5,39.093948840398276,{"$f":"'Base Case - PC2'!W49 - W49","v":0},{"$f":"AJ49+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ48:OFFSET(AJ48,-MIN(year-_yr2,ageMax)+1,0))","v":0},{"$f":"MMULT(W49:OFFSET(W49,0,-MIN(year-yr0, ageMax)), AI49:OFFSET(AI49,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.7220768075671994E-4},0,0,5.4887549871801824E-3,{"$f":"'Base Case - PC2'!AH49 - AI49","v":0},{"$f":"MMULT(W49:OFFSET(W49,0,-MIN(year-yr0, ageMax)), AP49:OFFSET(AP49,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.94259590913375435,0,0.94259590913375435,0,0,null,2013,141.73090112302143,111.09246679107028,5.3,22.8,37,69.599999999999994,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2014,1.6004750196952159E-32,1.645169924921391E-24,2.892827854460123E-18,1.6433339556393161E-13,6.6305633114292194E-10,3.0018690005152625E-7,2.5401461062604402E-5,5.7023654872747969E-4,4.542081752457734E-3,1.9346280087965292E-2,5.0584406797927556E-2,7.6850064795173242E-2,0.10284072296842241,0.10461677361558204,0.10817160734294344,9.4864028558789212E-2,0.13981704567635847,0.14662093319807168,0.15059548205486567,0.15205608991100583,0.15002816419365636,1.3015296198131296,0.13954469133220249,{"$f":"'Base Case - PC2'!Z50","v":0},9.3717630467535767E-3,-9.7479504142234281E-3,0.13309669660052814,{"$f":"'Base Case - PC2'!AC50 * (1+MSimpact_Combo)","v":1.6931467593128208E-2},0.15002816419365636,1.0847693307501682E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W50 - W50","v":1.5269465468015497E-3},{"$f":"AJ50+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ49:OFFSET(AJ49,-MIN(year-_yr2,ageMax)+1,0))","v":1.5269465468015497E-3},{"$f":"MMULT(W50:OFFSET(W50,0,-MIN(year-yr0, ageMax)), AI50:OFFSET(AI50,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.6337734896001952E-4},13.884000000000015,2.082991031664727E-3,5.2100074460157408E-3,{"$f":"'Base Case - PC2'!AH50 - AI50","v":19.981351629536885},{"$f":"MMULT(W50:OFFSET(W50,0,-MIN(year-yr0, ageMax)), AP50:OFFSET(AP50,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":2.9977655030873341E-5},3.2617688388756293E-4,0.91514165935315961,2.7433800968470023E-5,0.91514165935315961,1.9062318691354082E-3,2.9849805476350722E-4,null,2014,141.73090112302143,111.09246679107028,5.5,23.3,37.700000000000003,71.2,2.2899065142630778E-3,1.1326130433646739E-2,5.0831276183801406E-2,8.3455799206507461E-2,0.15532990833848329,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.8626881118517103E-3,7.6708057029182012E-4,4.3246297929563273E-3,7.8804743921312998E-3,6.842287579564714E-4,3.8575296865234836E-3,7.0293101067394831E-3]
[null,2015,1.5235685923434054E-32,1.7679227409318206E-24,3.0151900861332164E-18,1.8631761595057438E-13,7.3067336365793101E-10,3.3230285101133748E-7,2.7012657817761683E-5,5.6451128217399106E-4,4.8706840158201266E-3,2.1043179532419024E-2,4.515650381420043E-2,7.5890825169663487E-2,8.9045474384362847E-2,0.10010583181172054,9.1821859989697857E-2,0.13824694390902589,0.14619930518350638,0.15053229239798593,0.15205371835635509,0.15002816419365636,0.14795607242442485,1.3135427121565413,0.13594298008101324,{"$f":"'Base Case - PC2'!Z51","v":0},9.3925250324070602E-3,-7.5541690793491604E-3,0.13031438382433067,{"$f":"'Base Case - PC2'!AC51 * (1+MSimpact_Combo)","v":1.7641688600094175E-2},0.14795607242442485,1.0826320607086866E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W51 - W51","v":1.1612189493779568E-3},{"$f":"AJ51+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ50:OFFSET(AJ50,-MIN(year-_yr2,ageMax)+1,0))","v":2.6881654961795065E-3},{"$f":"MMULT(W51:OFFSET(W51,0,-MIN(year-yr0, ageMax)), AI51:OFFSET(AI51,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.5489243056420856E-4},13.65239543300487,2.0199548074525558E-3,4.9299116956023998E-3,{"$f":"'Base Case - PC2'!AH51 - AI51","v":19.981351629536885},{"$f":"MMULT(W51:OFFSET(W51,0,-MIN(year-yr0, ageMax)), AP51:OFFSET(AP51,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":5.954127811924985E-5},6.4660062646985309E-4,0.888487047915689,5.2901654425299305E-5,0.888487047915689,1.7947036837966254E-3,5.7449628179263488E-4,null,2015,141.73090112302143,111.09246679107028,5.7,23.8,38.4,72.8,4.5481863238602946E-3,2.2203678035943929E-2,0.10012333799986936,0.16471874497014449,0.30625962211724739,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,3.6996499827275518E-3,1.4791909911637195E-3,8.339350099071904E-3,1.5196222115888613E-2,1.2701003661335513E-3,7.1605436197351548E-3,1.3048164428078685E-2]
[null,2016,1.6372482385988738E-32,1.842703192064611E-24,3.4185566881175655E-18,2.0531787837795088E-13,8.088455620811484E-10,3.5338058642031343E-7,2.6741446393888579E-5,6.0535151692221094E-4,5.297901080960018E-3,1.8785164776460625E-2,4.4592862027774981E-2,6.5710686716276917E-2,8.5205947136838614E-2,8.4975197268044284E-2,0.13381354050077471,0.14455753263466592,0.15009941674928176,0.15198991682553145,0.15002582426770705,0.14795607242442485,0.14281368223637492,1.3264561917980693,0.1299002025948468,{"$f":"'Base Case - PC2'!Z52","v":0},9.4063682379231222E-3,-6.0914493576990775E-3,0.12446464208918533,{"$f":"'Base Case - PC2'!AC52 * (1+MSimpact_Combo)","v":1.8349040147189587E-2},0.14281368223637492,1.0806822741552376E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W52 - W52","v":9.0376159742633355E-4},{"$f":"AJ52+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ51:OFFSET(AJ51,-MIN(year-_yr2,ageMax)+1,0))","v":3.5919032784650813E-3},{"$f":"MMULT(W52:OFFSET(W52,0,-MIN(year-yr0, ageMax)), AI52:OFFSET(AI52,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.46878615123157E-4},13.435903989402277,1.9188309229009389E-3,4.7073146617327907E-3,{"$f":"'Base Case - PC2'!AH52 - AI52","v":19.981351629536885},{"$f":"MMULT(W52:OFFSET(W52,0,-MIN(year-yr0, ageMax)), AP52:OFFSET(AP52,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":8.8076914593157503E-5},9.6313191860804824E-4,0.86260878438416411,7.5975920229511438E-5,0.86260878438416411,1.6552004098423225E-3,8.3080605351207619E-4,null,2016,141.73090112302143,111.09246679107028,5.9,24.3,39,74.400000000000006,6.7279412040518217E-3,3.2378499428521952E-2,0.14681531167565162,0.24143291691303562,0.44950860858718039,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,5.4727369960155727E-3,2.1243739533242556E-3,1.1976748265741416E-2,2.1824401747151188E-2,1.755893628948632E-3,9.8993380814281755E-3,1.8038880548065614E-2]
[null,2017,1.7065013564326648E-32,2.0892166468770168E-24,3.7671736123182677E-18,2.2728412311423656E-13,8.6015006546528946E-10,3.4983258856468788E-7,2.8676087884183432E-5,6.5844806303308446E-4,4.7294157530662012E-3,1.8550689054503359E-2,3.8611091392647137E-2,6.2877325741505369E-2,7.2327376290935511E-2,0.12383578379336399,0.13992175668367893,0.14841384716530445,0.15155284958371734,0.14996287363845032,0.14795376481601621,0.14281368223637492,0.13696886183320414,1.3392067928266511,0.12421826080462228,{"$f":"'Base Case - PC2'!Z53","v":0},9.414059426622089E-3,-5.2787724542280234E-3,0.11837824087117478,{"$f":"'Base Case - PC2'!AC53 * (1+MSimpact_Combo)","v":1.8590620962029354E-2},0.13696886183320414,1.0784855874819923E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W53 - W53","v":7.5503518191888386E-4},{"$f":"AJ53+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ52:OFFSET(AJ52,-MIN(year-_yr2,ageMax)+1,0))","v":4.3463034598147021E-3},{"$f":"MMULT(W53:OFFSET(W53,0,-MIN(year-yr0, ageMax)), AI53:OFFSET(AI53,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.3924555078326966E-4},13.233928834051426,1.8126361699816462E-3,4.4848361210106961E-3,{"$f":"'Base Case - PC2'!AH53 - AI53","v":19.981351629536885},{"$f":"MMULT(W53:OFFSET(W53,0,-MIN(year-yr0, ageMax)), AP53:OFFSET(AP53,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.1196914187045696E-4},1.268530427702187E-3,0.83748425668365445,9.3772393550886306E-5,0.83748425668365445,1.5180542554549853E-3,1.0623742623247644E-3,null,2017,141.73090112302143,111.09246679107028,6.1,24.8,39.700000000000003,76,8.5529994624845233E-3,4.0530456865123819E-2,0.18493358606961807,0.30481390377610285,0.56673195731011994,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.9573016715798021E-3,2.6219837785261308E-3,1.478216188026843E-2,2.6936513351391786E-2,2.0861747404212713E-3,1.1761389592108368E-2,2.1431968499927862E-2]
[null,2018,1.9347939793726281E-32,2.3022703850100622E-24,4.1702103969665696E-18,2.4170059470057139E-13,8.5151402063130084E-10,3.7514163993481751E-7,3.1191322718917751E-5,5.8779403282484537E-4,4.6703833630748265E-3,1.6062264629569615E-2,3.694623039343671E-2,5.3373645289923347E-2,0.10540390161675833,0.12948854311621349,0.14365440411904573,0.14985095840282023,0.14953163542920178,0.14789168362005189,0.14281145483165542,0.13696886183320414,0.13502416582683271,{"$f":"SUM(C54:W54)","v":1.3522974938207277},0.12193346483275613,{"$f":"'Base Case - PC2'!Z54","v":0},9.4217480672661898E-3,-4.4663647868160572E-3,0.11616949549909256,{"$f":"'Base Case - PC2'!AC54 * (1+MSimpact_Combo)","v":1.8854670327740158E-2},0.13502416582683271,1.0764335580090887E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W54 - W54","v":6.3407933855672005E-4},{"$f":"AJ54+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ53:OFFSET(AJ53,-MIN(year-_yr2,ageMax)+1,0))","v":4.9761493345278473E-3},{"$f":"MMULT(W54:OFFSET(W54,0,-MIN(year-yr0, ageMax)), AI54:OFFSET(AI54,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.3181968843165338E-4},13.04136442538902,1.760899352781884E-3,4.2426402988298001E-3,{"$f":"'Base Case - PC2'!AH54 - AI54","v":19.981351629536885},{"$f":"MMULT(W54:OFFSET(W54,0,-MIN(year-yr0, ageMax)), AP54:OFFSET(AP54,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.2808146728629486E-4},1.5628192040018831E-3,0.81309151134335378,1.0414195381088781E-4,0.81309151134335378,1.4317723160769556E-3,1.2707150285383082E-3,null,2018,141.73090112302143,111.09246679107028,6.3,25.3,40.4,77.5,9.7837734803873783E-3,4.5602731735852629E-2,0.20952475968758583,0.34617022499754679,0.64182485675050982,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,7.9584552633286711E-3,2.9119285881082702E-3,1.6416806284512624E-2,2.9915213028498963E-2,2.2302566824670979E-3,1.2573691563153395E-2,2.2912170317878653E-2]
[null,2019,2.1321000320689017E-32,2.5485822752641583E-24,4.4347239004755215E-18,2.3927388190237294E-13,9.1311780711375479E-10,4.0804603486254568E-7,2.7844372850972559E-5,5.8045720976000422E-4,4.0438893282530699E-3,1.5369680271649601E-2,3.1361941249314094E-2,7.7782310731654383E-2,0.11021529675051911,0.13294286708860897,0.14504542902959988,0.14785244185216842,0.14746640139346012,0.14275153134187887,0.13696672558768136,0.13502416582683271,0.1382715130019162,1.36570290399554,{"$f":"X54-SUM(C55:V55)","v":0.12486610282710409},{"$f":"'Base Case - PC2'!Z55","v":0},9.4237484365569495E-3,-4.2549990298906019E-3,0.1191111476807086,{"$f":"'Base Case - PC2'!AC55 * (1+MSimpact_Combo)","v":1.9160365321207587E-2},0.1382715130019162,1.0744563836152963E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W55 - W55","v":6.3400002032618086E-4},{"$f":"AJ55+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ54:OFFSET(AJ54,-MIN(year-_yr2,ageMax)+1,0))","v":5.5941642686707501E-3},{"$f":"MMULT(W55:OFFSET(W55,0,-MIN(year-yr0, ageMax)), AI55:OFFSET(AI55,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2432911520880163E-4},12.852780311976232,1.7771733800181942E-3,3.9890445659350252E-3,{"$f":"'Base Case - PC2'!AH55 - AI55","v":19.981351629536885},{"$f":"MMULT(W55:OFFSET(W55,0,-MIN(year-yr0, ageMax)), AP55:OFFSET(AP55,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.4069193511596106E-4},1.8556504809773781E-3,0.78940923431393573,1.1106351277403675E-4,0.78940923431393573,1.4029170771632717E-3,1.4648676253426385E-3,null,2019,141.73090112302143,111.09246679107028,6.5,25.8,41,79.099999999999994,1.0747050708086412E-2,4.9221775580046159E-2,0.22786636281782444,0.37648809294976027,0.69861353871666321,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,8.7420178364190776E-3,3.1054633229728587E-3,1.7507912111960316E-2,3.1903459871341175E-2,2.2895702878796375E-3,1.2908088489668091E-2,2.352151875748348E-2]
[null,2020,2.3602059889230592E-32,2.7102370510283034E-24,4.3901985601093019E-18,2.5658443319618901E-13,9.9320912661119217E-10,3.642611131775655E-7,2.7496820433712947E-5,5.0259358463255717E-4,3.8695219797814369E-3,1.3046608667980518E-2,4.5704284317687104E-2,8.1332857017006016E-2,0.11315547456492475,0.13423017074584662,0.14311100235924903,0.14581039974981219,0.14234103030752437,0.13690925453824659,0.13502205991191266,0.1382715130019162,0.14541508179551318,1.3787497146170458,0.13236827117400729,{"$f":"'Base Case - PC2'!Z56","v":0},9.425750171440879E-3,-4.043488979790958E-3,0.12623973152824106,{"$f":"'Base Case - PC2'!AC56 * (1+MSimpact_Combo)","v":1.9175350267272125E-2},0.14541508179551318,1.0722871014968468E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W56 - W56","v":6.7725827393666505E-4},{"$f":"AJ56+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ55:OFFSET(AJ55,-MIN(year-_yr2,ageMax)+1,0))","v":6.2273669632151559E-3},{"$f":"MMULT(W56:OFFSET(W56,0,-MIN(year-yr0, ageMax)), AI56:OFFSET(AI56,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1662379245552743E-4},12.66511060084315,1.841698093970828E-3,3.7613400255028925E-3,{"$f":"'Base Case - PC2'!AH56 - AI56","v":19.981351629536885},{"$f":"MMULT(W56:OFFSET(W56,0,-MIN(year-yr0, ageMax)), AP56:OFFSET(AP56,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.5949355467188584E-4},2.1699704436968499E-3,0.76641673234362695,1.2223852900149635E-4,0.76641673234362695,1.4115082351446079E-3,1.6631016567403901E-3,null,2020,141.73090112302143,111.09246679107028,6.8,26.3,41.7,80.7,1.2183252140635686E-2,5.5595221807550464E-2,0.25565422380164549,0.42350009553847839,0.78445991866132281,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,9.9102730983570697E-3,3.4179296061041002E-3,1.9269527579302444E-2,3.5113530153376121E-2,2.425739371389163E-3,1.3675779522698458E-2,2.4920429142071335E-2]
[null,2021,2.5099121897389631E-32,2.6830258356565337E-24,4.7078126547216726E-18,2.7908994744318553E-13,8.8663393628952217E-10,3.5971441962924524E-7,2.3808345069038657E-5,4.8092239049305526E-4,3.2846577228726735E-3,1.901304218392488E-2,4.7790557859606696E-2,8.3502547330728288E-2,0.11425117423978433,0.13243998387823067,0.14113444594619917,0.14074258498085723,0.13651555374868338,0.13496540484151739,0.13826935643949298,0.14541508179551318,0.15263108331598826,1.390460565620294,0.14092023231274009,{"$f":"'Base Case - PC2'!Z57","v":0},9.4277515993214621E-3,-3.8320113686992154E-3,0.1340649743804381,{"$f":"'Base Case - PC2'!AC57 * (1+MSimpact_Combo)","v":1.8566108935550153E-2},0.15263108331598826,1.0697240405446017E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W57 - W57","v":7.6929427142877205E-4},{"$f":"AJ57+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ56:OFFSET(AJ56,-MIN(year-_yr2,ageMax)+1,0))","v":6.8979030559026301E-3},{"$f":"MMULT(W57:OFFSET(W57,0,-MIN(year-yr0, ageMax)), AI57:OFFSET(AI57,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0896667281907648E-4},12.479230124827382,1.9047184129019187E-3,3.5325114675780873E-3,{"$f":"'Base Case - PC2'!AH57 - AI57","v":19.981351629536885},{"$f":"MMULT(W57:OFFSET(W57,0,-MIN(year-yr0, ageMax)), AP57:OFFSET(AP57,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.8134910839596942E-4},2.4800507065767356E-3,0.74409391489672516,1.3494076802938746E-4,0.74409391489672516,1.4172893806320658E-3,1.8453906393990727E-3,null,2021,141.73090112302143,111.09246679107028,7.1,27,42.5,82.6,1.3852734786762048E-2,6.2859350821969001E-2,0.2897317240067534,0.47880073636772119,0.88636445936880837,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.1268287261168018E-2,3.7730987920545334E-3,2.1271892523205223E-2,3.8762301590373575E-2,2.577701633753439E-3,1.4532508988516608E-2,2.6481588117426996E-2]
[null,2022,2.4847122681552389E-32,2.8771325053084943E-24,5.1207439594513586E-18,2.491425139483802E-13,8.7556700476152166E-10,3.1146164879273655E-7,2.2781759605341183E-5,4.0823270995468702E-4,4.7867869293882646E-3,1.988093471198648E-2,4.9065451110358871E-2,8.4311113724108835E-2,0.11272744115803905,0.13061080865645694,0.13622914954209034,0.13498252670486111,0.13457729385056186,0.1382113388079467,0.14541281381786283,0.15263108331598826,0.15793701318798023,1.4017950823246548,0.14660249648361945,{"$f":"'Base Case - PC2'!Z58","v":0},9.4297522106324173E-3,-3.6206200391047374E-3,0.13984469454706802,{"$f":"'Base Case - PC2'!AC58 * (1+MSimpact_Combo)","v":1.8092318640912201E-2},0.15793701318798023,1.0673860933500369E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W58 - W58","v":9.1887021623798804E-4},{"$f":"AJ58+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ57:OFFSET(AJ57,-MIN(year-_yr2,ageMax)+1,0))","v":7.6270445300959128E-3},{"$f":"MMULT(W58:OFFSET(W58,0,-MIN(year-yr0, ageMax)), AI58:OFFSET(AI58,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0221532742939714E-4},12.296868286581457,1.9421306487486713E-3,3.3213412829229713E-3,{"$f":"'Base Case - PC2'!AH58 - AI58","v":19.981351629536885},{"$f":"MMULT(W58:OFFSET(W58,0,-MIN(year-yr0, ageMax)), AP58:OFFSET(AP58,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.9747161755434908E-4},2.7543181170831322E-3,0.72242127659876232,1.4265769804563543E-4,0.72242127659876232,1.4030365025905977E-3,1.9897780103022957E-3,null,2022,141.73090112302143,111.09246679107028,7.4,27.6,43.4,84.6,1.5084286711354469E-2,6.7942765853478013E-2,0.31310745109462296,0.5194227923837732,0.9597424044422137,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.2270073628767673E-2,3.988873014684818E-3,2.2488379640567515E-2,4.0979022104195358E-2,2.6232406164777675E-3,1.4789247653342436E-2,2.6949425266614931E-2]
[null,2023,2.664471708785808E-32,3.1294913323118739E-24,4.5712682775985971E-18,2.4603272643661468E-13,7.5811679501927326E-10,2.9803181987255358E-7,1.9338379008907785E-5,5.9492439244196893E-4,5.0052904476180545E-3,2.0411291975390159E-2,4.9540558470697965E-2,8.3186682102333181E-2,0.11117052280043924,0.12607127384803396,0.13065380899851173,0.13306603286020516,0.13781389370170608,0.14535179880143811,0.15262870279340809,0.15793701318798023,0.15962695976516655,1.4130783913145619,0.14834365077525935,{"$f":"'Base Case - PC2'!Z59","v":0},9.4317527007114904E-3,-3.4092415192795013E-3,0.14178992144191471,{"$f":"'Base Case - PC2'!AC59 * (1+MSimpact_Combo)","v":1.7837038323251848E-2},0.15962695976516655,1.0653200536690697E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W59 - W59","v":1.1173502824286252E-3},{"$f":"AJ59+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ58:OFFSET(AJ58,-MIN(year-_yr2,ageMax)+1,0))","v":8.4239922451040759E-3},{"$f":"MMULT(W59:OFFSET(W59,0,-MIN(year-yr0, ageMax)), AI59:OFFSET(AI59,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.7299509894912918E-5},12.120711408331317,1.9347923123028985E-3,3.1731520084264863E-3,{"$f":"'Base Case - PC2'!AH59 - AI59","v":19.981351629536885},{"$f":"MMULT(W59:OFFSET(W59,0,-MIN(year-yr0, ageMax)), AP59:OFFSET(AP59,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.924213784900667E-4},2.9737884627826436E-3,0.70137988019297326,1.3496048339192975E-4,0.70137988019297326,1.3570244002012925E-3,2.0857553957457369E-3,null,2023,141.73090112302143,111.09246679107028,7.7,28.3,44.2,86.5,1.469851353063116E-2,6.5608720270224102E-2,0.30372613904604118,0.50289615487090455,0.92835021298524945,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.1956272557357657E-2,3.7736500562253216E-3,2.1275000428096977E-2,3.87679649109548E-2,2.3889276015338743E-3,1.3468242944647641E-2,2.4542249559758002E-2]
[null,2024,2.8981776482141274E-32,2.7936847781683991E-24,4.5142098784626254E-18,2.1302943238111499E-13,7.2542776605506362E-10,2.5298538783890666E-7,2.8182144894670507E-5,6.2208103733694085E-4,5.13881496157055E-3,2.0608937260047304E-2,4.887985114464885E-2,8.2037761563177436E-2,0.10730665836904613,0.12091165649133619,0.12879877467044648,0.13626628670559701,0.14493382035180327,0.15256465999990648,0.15793454991105152,0.15962695976516655,0.15875572782831088,1.424414975915369,0.14741914322750382,{"$f":"'Base Case - PC2'!Z60","v":0},9.4319090792522112E-3,-3.3927180359510757E-3,0.14100443164143148,{"$f":"'Base Case - PC2'!AC60 * (1+MSimpact_Combo)","v":1.7751296186879387E-2},0.15875572782831088,1.0634464853548065E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W60 - W60","v":1.3402627881119455E-3},{"$f":"AJ60+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ59:OFFSET(AJ59,-MIN(year-_yr2,ageMax)+1,0))","v":9.2834955841182253E-3},{"$f":"MMULT(W60:OFFSET(W60,0,-MIN(year-yr0, ageMax)), AI60:OFFSET(AI60,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.4685153393341397E-5},11.952250530592892,1.8974882321705895E-3,3.0959008088279061E-3,{"$f":"'Base Case - PC2'!AH60 - AI60","v":19.981351629536885},{"$f":"MMULT(W60:OFFSET(W60,0,-MIN(year-yr0, ageMax)), AP60:OFFSET(AP60,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.9459823943348035E-4},3.1163870932204287E-3,0.68095133999317792,1.3251193190254171E-4,0.68095133999317792,1.2920971543178492E-3,2.1221079670658955E-3,null,2024,141.73090112302143,111.09246679107028,7.9,28.9,45,88.4,1.4864797652916043E-2,6.4832716502343707E-2,0.30453831271232418,0.50516154088665766,0.93152895653181533,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.2091533737602574E-2,3.7051857455369366E-3,2.0889013858727126E-2,3.8064608225816129E-2,2.2579004796974451E-3,1.2729541148872038E-2,2.3196164261425085E-2]
[null,2025,2.5871919492623858E-32,2.7588141095808708E-24,3.908665249482033E-18,2.0384387504867472E-13,6.1578198201464238E-10,3.6867985951802683E-7,2.9468581475530428E-5,6.3867609191344563E-4,5.1885747977977025E-3,2.0334082146376074E-2,4.8204754320112952E-2,7.9186441078663017E-2,0.10291500529764502,0.119194942105633,0.13189640045112852,0.14330625880249565,0.15212594000757299,0.15786828079140622,0.1596244701308544,0.15875572782831088,0.15675949794239091,1.4360288896696218,0.14514558418813817,{"$f":"'Base Case - PC2'!Z61","v":0},9.4320648322990166E-3,-3.3762606444165664E-3,0.13889902486453298,{"$f":"'Base Case - PC2'!AC61 * (1+MSimpact_Combo)","v":1.7860473077857927E-2},0.15675949794239091,1.0617615210264936E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W61 - W61","v":1.4591104437818303E-3},{"$f":"AJ61+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ60:OFFSET(AJ60,-MIN(year-_yr2,ageMax)+1,0))","v":1.0099509963734033E-2},{"$f":"MMULT(W61:OFFSET(W61,0,-MIN(year-yr0, ageMax)), AI61:OFFSET(AI61,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.4041911885750086E-5},11.791657848072987,1.848454364172375E-3,3.0724683351239903E-3,{"$f":"'Base Case - PC2'!AH61 - AI61","v":19.981351629536885},{"$f":"MMULT(W61:OFFSET(W61,0,-MIN(year-yr0, ageMax)), AP61:OFFSET(AP61,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.8574897668913729E-4},3.1855766668023094E-3,0.66111780581861923,1.2280195590177629E-4,0.66111780581861923,1.2220460933974914E-3,2.1060414562233333E-3,null,2025,141.73090112302143,111.09246679107028,8.1999999999999993,29.6,45.9,90.4,1.4188828022075096E-2,6.1175736150224182E-2,0.28905873906520568,0.47983741495190824,0.88280101390184451,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.154167696943428E-2,3.433683669074857E-3,1.9358345485428693E-2,3.5275376893629029E-2,2.0142275935496412E-3,1.1355767566300976E-2,2.0692831477733313E-2]
[null,2026,2.5548987164180566E-32,2.3887415805247979E-24,3.7401285907624891E-18,1.7303361033673222E-13,8.9738943645019496E-10,3.8550907034221706E-7,3.0254705289836196E-5,6.448604783864892E-4,5.1193763574392554E-3,2.0053240982473033E-2,4.6529340451853335E-2,7.5945641463224162E-2,0.10145380895623317,0.12206159457603132,0.13871060960957896,0.1504176132001542,0.15741430953136112,0.15955749192301213,0.15875325178223551,0.15675949794239091,0.15388593582086316,1.4473372141871594,0.14257761130332547,{"$f":"'Base Case - PC2'!Z62","v":0},9.4322213643124753E-3,-3.3597209446419992E-3,0.13609969031639277,{"$f":"'Base Case - PC2'!AC62 * (1+MSimpact_Combo)","v":1.7786245504470392E-2},0.15388593582086316,1.0599835548121724E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W62 - W62","v":1.4316575088435812E-3},{"$f":"AJ62+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ61:OFFSET(AJ61,-MIN(year-_yr2,ageMax)+1,0))","v":1.0762457868822548E-2},{"$f":"MMULT(W62:OFFSET(W62,0,-MIN(year-yr0, ageMax)), AI62:OFFSET(AI62,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.4425983442754659E-5},11.639054281883773,1.7910867602375089E-3,3.0982529588069931E-3,{"$f":"'Base Case - PC2'!AH62 - AI62","v":19.981351629536885},{"$f":"MMULT(W62:OFFSET(W62,0,-MIN(year-yr0, ageMax)), AP62:OFFSET(AP62,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.8236161735760059E-4},3.2361320081968465E-3,0.64186194739671765,1.1705098284756458E-4,0.64186194739671765,1.1496304358825254E-3,2.0771499928140787E-3,null,2026,141.73090112302143,111.09246679107028,8.5,30.2,46.7,92.3,1.3930077422955609E-2,5.929280329415143E-2,0.28110664796815499,0.46760747367774341,0.85914382806161271,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.1331200401106127E-2,3.2728798601084014E-3,1.8451769344655585E-2,3.3623385762846972E-2,1.8481268174178713E-3,1.0419328301753643E-2,1.8986422837606265E-2]
[null,2027,2.2121797828794035E-32,2.2857420912286903E-24,3.1748216767795174E-18,2.5216478981570863E-13,9.3835276988849244E-10,3.9579317109129934E-7,3.0547665669141801E-5,6.3626017076982193E-4,5.0486708491044629E-3,1.935626661719618E-2,4.46250716579926E-2,7.4867358533234563E-2,0.10389378507382684,0.12836770477168633,0.14559391192932244,0.15564659598539812,0.15909866311145604,0.15868663913641254,0.15675705303067045,0.15388593582086316,0.15158376907117521,1.4580786301565538,0.14084235310178084,{"$f":"'Base Case - PC2'!Z63","v":0},9.4323780251277071E-3,-3.3431676352380442E-3,0.13409226350522011,{"$f":"'Base Case - PC2'!AC63 * (1+MSimpact_Combo)","v":1.7491505565955096E-2},0.15158376907117521,1.0581035213531874E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W63 - W63","v":1.3322530166243185E-3},{"$f":"AJ63+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ62:OFFSET(AJ62,-MIN(year-_yr2,ageMax)+1,0))","v":1.126606792362112E-2},{"$f":"MMULT(W63:OFFSET(W63,0,-MIN(year-yr0, ageMax)), AI63:OFFSET(AI63,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.5082470586870045E-5},11.493679626958169,1.7422552783508984E-3,3.1365524211238115E-3,{"$f":"'Base Case - PC2'!AH63 - AI63","v":19.981351629536885},{"$f":"MMULT(W63:OFFSET(W63,0,-MIN(year-yr0, ageMax)), AP63:OFFSET(AP63,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.8379689725958438E-4},3.2791229857203441E-3,0.62316693922011435,1.1453614990340902E-4,0.62316693922011435,1.0857158891500176E-3,2.0434410343376694E-3,null,2027,141.73090112302143,111.09246679107028,8.8000000000000007,30.9,47.5,94.2,1.4039714310629402E-2,5.8922500868567602E-2,0.28144281670100496,0.46766950037809746,0.8579907227584036,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.142038278738189E-2,3.2025622438506831E-3,1.8055334250331515E-2,3.2900989451826013E-2,1.7408154465751472E-3,9.8143306399136633E-3,1.7883977354482015E-2]
[null,2028,2.1167934130328611E-32,1.940260438286365E-24,4.6267210125795596E-18,2.6367541156704051E-13,9.6338490315359894E-10,3.9962568958449479E-7,3.0140260764466795E-5,6.2747255765712535E-4,4.8731982577352251E-3,1.8564088302893279E-2,4.3991480946382416E-2,7.6667927370302272E-2,0.10926128547061341,0.13473775622284853,0.15065520789671497,0.15731203480070075,0.15823031457798989,0.15669127798709459,0.15388353572687816,0.15158376907117521,0.15105001650865918,1.4681599065477478,0.1409687401174653,{"$f":"'Base Case - PC2'!Z64","v":0},9.4325345788305436E-3,-3.326625643690411E-3,0.13400935989163176,{"$f":"'Base Case - PC2'!AC64 * (1+MSimpact_Combo)","v":1.704065661702742E-2},0.15105001650865918,1.0561807588477861E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W64 - W64","v":1.261574767061735E-3},{"$f":"AJ64+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ63:OFFSET(AJ63,-MIN(year-_yr2,ageMax)+1,0))","v":1.1629351088566268E-2},{"$f":"MMULT(W64:OFFSET(W64,0,-MIN(year-yr0, ageMax)), AI64:OFFSET(AI64,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.5739918930696347E-5},11.353857694374938,1.7150003921723015E-3,3.1738369067116595E-3,{"$f":"'Base Case - PC2'!AH64 - AI64","v":19.981351629536885},{"$f":"MMULT(W64:OFFSET(W64,0,-MIN(year-yr0, ageMax)), AP64:OFFSET(AP64,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.8506776206734439E-4},3.3181022206530946E-3,0.60501644584477121,1.1196903964643048E-4,0.60501644584477121,1.0376034418944746E-3,2.0075064124891783E-3,null,2028,{"$f":"AZ63","v":141.73090112302143},111.09246679107028,9.1,31.5,48.4,96.2,1.4136792003965996E-2,5.8430982678184452E-2,0.28047723402553759,0.46812251765162927,0.85656856867481646,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.1499349096345927E-2,3.1307828939097725E-3,1.7650658226331318E-2,3.2163576263433066E-2,1.6381797439093777E-3,9.2356933562179801E-3,1.6829566569095674E-2]
[null,2029,1.7968477419624628E-32,2.8275741612053321E-24,4.8379179666176875E-18,2.7070939521677416E-13,9.7271348870554556E-10,3.9429600358706947E-7,2.9723983016963816E-5,6.0566399873221357E-4,4.6737568025505315E-3,1.830051373637227E-2,4.5049481271762559E-2,8.0628848904621964E-2,0.11468321002169757,0.13942165854533897,0.15226723821045349,0.15645343755013763,0.15624069135531979,0.15381896640720574,0.15158140488311325,0.15105001650865918,0.15327536319028065,1.4780803706382506,0.14335489909977772,{"$f":"'Base Case - PC2'!Z65","v":0},9.4326924143844446E-3,-3.3099482074420159E-3,0.13652173180847449,{"$f":"'Base Case - PC2'!AC65 * (1+MSimpact_Combo)","v":1.6753631381806158E-2},0.15327536319028065,1.0544369568862394E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W65 - W65","v":1.2592448972812142E-3},{"$f":"AJ65+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ64:OFFSET(AJ64,-MIN(year-_yr2,ageMax)+1,0))","v":1.2089404902564285E-2},{"$f":"MMULT(W65:OFFSET(W65,0,-MIN(year-yr0, ageMax)), AI65:OFFSET(AI65,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.6386881530682213E-5},11.217493479831148,1.7193653872057243E-3,3.2345266990686048E-3,{"$f":"'Base Case - PC2'!AH65 - AI65","v":19.981351629536885},{"$f":"MMULT(W65:OFFSET(W65,0,-MIN(year-yr0, ageMax)), AP65:OFFSET(AP65,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.8631835765858701E-4},3.3815506399353561E-3,0.5873946076162827,1.0944239858857594E-4,0.5873946076162827,1.0099459569667243E-3,1.9863046112794181E-3,null,2029,141.73090112302143,111.09246679107028,9.4,32.1,49.2,98.1,1.4232321390375502E-2,5.7871564936816354E-2,0.27936998461995621,0.46739093161280598,0.85377556047407155,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.1577055959612675E-2,3.0601351092367957E-3,1.7252361715852777E-2,3.1437788022226014E-2,1.5413549020583874E-3,8.6898164144936178E-3,1.5834852693813163E-2]
[null,{"$f":"B65+1","v":2030},2.6185764274410965E-32,2.9566450622905341E-24,4.9669775390431175E-18,2.733307106896748E-13,9.5974070543515343E-10,3.8885024273233401E-7,2.8690890450288169E-5,5.8087647668375261E-4,4.6073983903755101E-3,1.874064325852462E-2,4.7376888136662035E-2,8.4629932486227841E-2,0.11866995411503728,0.14091348842035312,0.15143617508013441,0.15448615717503042,0.15337663948979932,0.15151780153437255,0.15104766064531064,0.15327536319028065,{"$f":"AE66","v":0.1575611937949403},1.4882492528944395,0.14739231153875143,{"$f":"'Base Case - PC2'!Z66","v":0},9.4328498485322012E-3,-3.293313185118565E-3,0.14080978249577575,{"$f":"'Base Case - PC2'!AC66 * (1+MSimpact_Combo)","v":1.6751411299164548E-2},0.1575611937949403,1.0529298518461969E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W66 - W66","v":1.3220719533240666E-3},{"$f":"AJ66+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ65:OFFSET(AJ65,-MIN(year-_yr2,ageMax)+1,0))","v":1.2641124608126124E-2},{"$f":"MMULT(W66:OFFSET(W66,0,-MIN(year-yr0, ageMax)), AI66:OFFSET(AI66,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.7050084254086429E-5},11.082983566449343,1.7462481215394635E-3,3.2883939614027271E-3,{"$f":"'Base Case - PC2'!AH66 - AI66","v":19.981351629536885},{"$f":"MMULT(W66:OFFSET(W66,0,-MIN(year-yr0, ageMax)), AP66:OFFSET(AP66,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.876003458322581E-4},3.4378664141937552E-3,0.57028602681192497,1.0698585585322154E-4,0.57028602681192497,9.9586090306052815E-4,1.9605671780607162E-3,null,2030,141.73090112302143,111.09246679107028,9.6999999999999993,32.799999999999997,50,100,1.4330248765517898E-2,5.7266124800553181E-2,0.27905468471895117,0.46659416707697909,0.85077647780168042,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.1656713428756687E-2,2.9914473541368877E-3,1.6865115416545076E-2,3.0732135818166299E-2,1.4504302793567603E-3,8.1772035971735581E-3,1.4900753736591787E-2]
[null,{"$f":"B66+1","v":2031},2.7381071628988772E-32,3.0355185260792866E-24,5.0150734504030386E-18,2.696853823251652E-13,9.4648538882832208E-10,3.7533528765085893E-7,2.7516681514120357E-5,5.7262914112672929E-4,4.7182068671829738E-3,1.970884756501598E-2,4.9727893909985318E-2,8.7571931436164568E-2,0.11993973805436547,0.14014439320218847,0.14953198288096348,0.15165426771770585,0.15108209192293573,0.15098428125491706,0.15327297261913925,0.1575611937949403,{"$f":"AE67","v":0.1614078606332279},1.497906183963416,0.1517509295642514,{"$f":"'Base Case - PC2'!Z67","v":0},9.4330074698393222E-3,-3.2766583869065871E-3,0.144881363608174,{"$f":"'Base Case - PC2'!AC67 * (1+MSimpact_Combo)","v":1.6526497025053915E-2},0.1614078606332279,1.0512931554012445E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W67 - W67","v":1.4323987339499022E-3},{"$f":"AJ67+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ66:OFFSET(AJ66,-MIN(year-_yr2,ageMax)+1,0))","v":1.3272703301829329E-2},{"$f":"MMULT(W67:OFFSET(W67,0,-MIN(year-yr0, ageMax)), AI67:OFFSET(AI67,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.7679911252391983E-5},10.950641705116425,1.7675196501838451E-3,3.3445913982852035E-3,{"$f":"'Base Case - PC2'!AH67 - AI67","v":19.981351629536885},{"$f":"MMULT(W67:OFFSET(W67,0,-MIN(year-yr0, ageMax)), AP67:OFFSET(AP67,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.8881781785822023E-4},3.4966182800254355E-3,0.55367575418633497,1.0454384770646811E-4,0.55367575418633497,9.7863277535470742E-4,1.9359927632948083E-3,null,2031,141.73090112302143,111.09246679107028,10,33.4,50.9,102,1.4423247938412261E-2,5.659083495335443E-2,0.27767325786463054,0.46641505217689605,0.84798420066444058,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.173236212999553E-2,2.9231660028206114E-3,1.6480160331457536E-2,3.0030658735643749E-2,1.3643393950280886E-3,7.6918423226361348E-3,1.4016313384921897E-2]
[null,{"$f":"B67+1","v":2032},2.8111507618472474E-32,3.0649118601167571E-24,4.948188944623484E-18,2.6596066261002758E-13,9.1358915755583062E-10,3.5997424301606864E-7,2.7125997237906767E-5,5.8640093977048576E-4,4.9619652133990636E-3,2.0686869048344363E-2,5.1456589743336598E-2,8.8508962489246445E-2,0.11928511598773718,0.13838218638369257,0.1467909085116032,0.14938548720358275,0.15055010585207687,0.15320865949090601,0.15755873637950801,0.1614078606332279,{"$f":"AE68","v":0.16416315441354692},1.5069604891753141,0.1551088492016488,{"$f":"'Base Case - PC2'!Z68","v":0},9.4331648253084526E-3,-3.2600316780322602E-3,0.14802250943970843,{"$f":"'Base Case - PC2'!AC68 * (1+MSimpact_Combo)","v":1.6140644973838502E-2},0.16416315441354692,1.0495895441308422E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W68 - W68","v":1.5695046098336829E-3},{"$f":"AJ68+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ67:OFFSET(AJ67,-MIN(year-_yr2,ageMax)+1,0))","v":1.3968542284432318E-2},{"$f":"MMULT(W68:OFFSET(W68,0,-MIN(year-yr0, ageMax)), AI68:OFFSET(AI68,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.8270388730134514E-5},10.821006380550045,1.7764105413602136E-3,3.3948186986170674E-3,{"$f":"'Base Case - PC2'!AH68 - AI68","v":19.981351629536885},{"$f":"MMULT(W68:OFFSET(W68,0,-MIN(year-yr0, ageMax)), AP68:OFFSET(AP68,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.8995922623392695E-4},3.5491286394632934E-3,0.5375492759090631,1.0211244451429334E-4,0.5375492759090631,9.5490820022540958E-4,1.9078315302516117E-3,null,2032,141.73090112302143,111.09246679107028,10.3,34.1,51.7,103.9,1.451043682867981E-2,5.5848491226482021E-2,0.27689949320914975,0.46498492227388494,0.84369083121497546,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.1803284549044227E-2,2.8551811782093106E-3,1.6096876998037822E-2,2.9332227970803652E-2,1.2827914583098681E-3,7.2320931771825232E-3,1.3178544248370045E-2]
[null,{"$f":"B68+1","v":2033},2.8383715126556406E-32,3.0240360649665721E-24,4.8798477658863924E-18,2.5671688180804895E-13,8.7619943085331536E-10,3.5486329689721709E-7,2.7778380683213946E-5,6.1669637346420966E-4,5.2081951648065986E-3,2.1406008780939706E-2,5.2007181944335928E-2,8.8025887230956543E-2,0.11778519836751959,0.13584549920169797,0.14459488489885874,0.14885947517019557,0.15276808759229385,0.15749262495070301,0.16140534322295663,0.16416315441354692,{"$f":"AE69","v":0.1658932893180175},1.5160996607507289,0.15675411774260262,{"$f":"'Base Case - PC2'!Z69","v":0},9.433321328879838E-3,-3.2434949835426921E-3,0.14989137654805471,{"$f":"'Base Case - PC2'!AC69 * (1+MSimpact_Combo)","v":1.6001912769962788E-2},0.1658932893180175,1.0481029089419582E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W69 - W69","v":1.709647075482601E-3},{"$f":"AJ69+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ68:OFFSET(AJ68,-MIN(year-_yr2,ageMax)+1,0))","v":1.4698138233761964E-2},{"$f":"MMULT(W69:OFFSET(W69,0,-MIN(year-yr0, ageMax)), AI69:OFFSET(AI69,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.8866331839733831E-5},10.694433604446658,1.7741347680347982E-3,3.4301075268445332E-3,{"$f":"'Base Case - PC2'!AH69 - AI69","v":19.981351629536885},{"$f":"MMULT(W69:OFFSET(W69,0,-MIN(year-yr0, ageMax)), AP69:OFFSET(AP69,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.9111119981866364E-4},3.5860215053374607E-3,0.52189250088258554,9.9739502020033903E-5,0.52189250088258554,9.2590763099242661E-4,1.8715177316393015E-3,null,2033,141.73090112302143,111.09246679107028,10.6,34.700000000000003,52.5,105.8,1.4598432764760562E-2,5.507018476678309E-2,0.2752236683783913,0.46345707104578299,0.8391545854303688,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.1874863446701377E-2,2.7888309818271816E-3,1.5722809335323464E-2,2.8650590286637911E-2,1.2061408565825341E-3,6.7999541181108644E-3,1.2391087066624567E-2]
[null,{"$f":"B69+1","v":2034},2.800517017059473E-32,2.9822700387424023E-24,4.7102428226131827E-18,2.4621043701134797E-13,8.6375907389072075E-10,3.6339780120363773E-7,2.9213504730656145E-5,6.4729898987539469E-4,5.3892481829975331E-3,2.1635055858254714E-2,5.1723330658046789E-2,8.6919030116389365E-2,0.11562607506750801,0.13381322127006839,0.14408574140140923,0.15105254966799886,0.15703973393904277,0.16133761776321742,0.16416059403012159,0.1658932893180175,{"$f":"AE70","v":0.16603286985889143},1.5253852338883762,0.15674729672124421,{"$f":"'Base Case - PC2'!Z70","v":0},9.4333248497045323E-3,-3.2431229613464284E-3,0.15001505596411857,{"$f":"'Base Case - PC2'!AC70 * (1+MSimpact_Combo)","v":1.6017813894772845E-2},0.16603286985889143,1.0467508429437515E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W70 - W70","v":1.8271368868490179E-3},{"$f":"AJ70+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ69:OFFSET(AJ69,-MIN(year-_yr2,ageMax)+1,0))","v":1.5430075596416782E-2},{"$f":"MMULT(W70:OFFSET(W70,0,-MIN(year-yr0, ageMax)), AI70:OFFSET(AI70,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.9471770178909306E-5},10.571507269173082,1.7552176906349391E-3,3.4751065625245195E-3,{"$f":"'Base Case - PC2'!AH70 - AI70","v":19.981351629536885},{"$f":"MMULT(W70:OFFSET(W70,0,-MIN(year-yr0, ageMax)), AP70:OFFSET(AP70,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.9228152792999292E-4},3.6330659517301747E-3,0.50669174842969467,9.7427463577581285E-5,0.50669174842969467,8.893543205425482E-4,1.8408445392425548E-3,null,2034,141.73090112302143,111.09246679107028,10.9,35.4,53.4,107.8,1.4687830750133269E-2,5.4262436754511402E-2,0.27426713325321611,0.46272080448441089,0.83519765436996318,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.1947582819103715E-2,2.7241837326541091E-3,1.5358342510541054E-2,2.7986447546799881E-2,1.1341374116394295E-3,6.3940146962871832E-3,1.1651371675575738E-2]
[null,{"$f":"B70+1","v":2035},2.7618380910602777E-32,2.8786176780515109E-24,4.5174705131090292E-18,2.4271471946522424E-13,8.8453258188742242E-10,3.8217214695267229E-7,3.0663180321055079E-5,6.6980111049115218E-4,5.4469138393033424E-3,2.1516973351094915E-2,5.1072949976534769E-2,8.5325715287873041E-2,0.11389628407655478,0.13334204186749074,0.14620848679335172,0.15527622676002634,0.16087366996280134,0.16409171247093807,0.16589070195040836,0.16603286985889143,{"$f":"AE71","v":0.16490638198936836},1.5345817755323714,0.15570984034537316,{"$f":"'Base Case - PC2'!Z71","v":0},9.4333282524847913E-3,-3.2427634121229925E-3,0.14890924017219387,{"$f":"'Base Case - PC2'!AC71 * (1+MSimpact_Combo)","v":1.5997141817174487E-2},0.16490638198936836,1.0453970280468525E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W71 - W71","v":1.895724599323273E-3},{"$f":"AJ71+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ70:OFFSET(AJ70,-MIN(year-_yr2,ageMax)+1,0))","v":1.6124067593769921E-2},{"$f":"MMULT(W71:OFFSET(W71,0,-MIN(year-yr0, ageMax)), AI71:OFFSET(AI71,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0007140096127854E-4},10.452700590235906,1.7237170363539386E-3,3.5179688314322115E-3,{"$f":"'Base Case - PC2'!AH71 - AI71","v":19.981351629536885},{"$f":"MMULT(W71:OFFSET(W71,0,-MIN(year-yr0, ageMax)), AP71:OFFSET(AP71,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.9344062988244074E-4},3.6778765055882168E-3,0.49193373633950943,9.5159971817937228E-5,0.49193373633950943,8.4795456208565899E-4,1.8092715311893101E-3,null,2035,141.73090112302143,111.09246679107028,11.2,36,54.2,109.7,1.477637120164196E-2,5.3420955478434104E-2,0.27242434433889917,0.46096008775908637,0.83013751594381202,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.2019604644193941E-2,2.6607820598739205E-3,1.5000897968666969E-2,2.7335101028438075E-2,1.0663309929256608E-3,6.0117371756720035E-3,1.0954773733989624E-2]
[null,2036,2.6658471062515575E-32,2.7608068137552169E-24,4.453331067484943E-18,2.4855203720594174E-13,9.3023049327719127E-10,4.0113685652366254E-7,3.1729127577020868E-5,6.7696806946563183E-4,5.4171849933672706E-3,2.1246414135086964E-2,5.0136730503943794E-2,8.4049224206467488E-2,0.11349523564070033,0.13530650554150456,0.15029671594066751,0.15906710887932266,0.16361984490450895,0.16582109444032406,0.1660302803143035,0.16490638198936836,0.16361083833620485,1.5437126590901487,0.15447995477842769,{"$f":"'Base Case - PC2'!Z72","v":0},9.4333315649279617E-3,-3.2424134082207185E-3,0.1476136909017528,{"$f":"'Base Case - PC2'!AC72 * (1+MSimpact_Combo)","v":1.599714743445205E-2},0.16361083833620485,1.0440830720208214E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W72 - W72","v":1.9118217451373765E-3},{"$f":"AJ72+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ71:OFFSET(AJ71,-MIN(year-_yr2,ageMax)+1,0))","v":1.6751365076804602E-2},{"$f":"MMULT(W72:OFFSET(W72,0,-MIN(year-yr0, ageMax)), AI72:OFFSET(AI72,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0066677504632215E-4},10.33784633423744,1.6913837053354496E-3,3.5592891294366552E-3,{"$f":"'Base Case - PC2'!AH72 - AI72","v":19.981351629536885},{"$f":"MMULT(W72:OFFSET(W72,0,-MIN(year-yr0, ageMax)), AP72:OFFSET(AP72,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.9459150352785996E-4},3.7210749989564982E-3,0.47760556926165965,9.2937985815905804E-5,0.47760556926165965,8.0781427742663257E-4,1.7772061431419479E-3,null,2036,141.73090112302143,111.09246679107028,11.5,36.700000000000003,55,111.6,1.4864283116534071E-2,5.25506807245626E-2,0.27123668578129406,0.45907013154404608,0.82479602542758612,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.2091115196148656E-2,2.5986527803191972E-3,1.4650626897044007E-2,2.6696826229812551E-2,1.002500113597669E-3,5.6518728626606361E-3,1.0299017833693386E-2]
[null,2037,2.5567441315620336E-32,2.7216086345981845E-24,4.5604342069352179E-18,2.61393066699448E-13,9.7639176190900935E-10,4.1508161786286815E-7,3.2068633367738036E-5,6.7327322867421634E-4,5.349068102536019E-3,2.0856945607321493E-2,4.9386674215248207E-2,8.3753272409830062E-2,0.11516730593801405,0.13908989740820282,0.15396602929878364,0.16178244513388362,0.16534425380579154,0.16596061423732994,0.16490381001413626,0.16361083833620485,0.16296877865825712,1.5528456910858528,0.15383574666255306,{"$f":"'Base Case - PC2'!Z73","v":0},9.4333348878724473E-3,-3.2420622947139034E-3,0.14697162558871926,{"$f":"'Base Case - PC2'!AC73 * (1+MSimpact_Combo)","v":1.5997153069537862E-2},0.16296877865825712,1.0427892520947349E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W73 - W73","v":1.8969849098838809E-3},{"$f":"AJ73+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ72:OFFSET(AJ72,-MIN(year-_yr2,ageMax)+1,0))","v":1.7312545911389858E-2},{"$f":"MMULT(W73:OFFSET(W73,0,-MIN(year-yr0, ageMax)), AI73:OFFSET(AI73,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0126233693585409E-4},10.226557548799121,1.6666095936061726E-3,3.600975470694376E-3,{"$f":"'Base Case - PC2'!AH73 - AI73","v":19.981351629536885},{"$f":"MMULT(W73:OFFSET(W73,0,-MIN(year-yr0, ageMax)), AP73:OFFSET(AP73,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.957427402042568E-4},3.7646561739077523E-3,0.46369472743850448,9.0764876567078851E-5,0.46369472743850448,7.7279808125361093E-4,1.7456512184598383E-3,null,2037,141.73090112302143,111.09246679107028,11.8,37.299999999999997,55.9,113.6,1.4952222762314393E-2,5.165769265082356E-2,0.26922523331701093,0.4578951886950185,0.8199460188957759,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.2162648305354285E-2,2.5378901508967397E-3,1.4308060695166729E-2,2.6072591483545838E-2,9.424589495693502E-4,5.3133741223498699E-3,9.6821949419091252E-3]
[null,2038,2.5204432524029653E-32,2.7870636445004831E-24,4.7960414898718236E-18,2.7436429873023082E-13,1.0103341680279155E-9,4.1952304514581542E-7,3.1893605179502222E-5,6.6480734111945159E-4,5.2510142066848819E-3,2.0544921208073465E-2,4.9212775228054166E-2,8.4987168778331734E-2,0.11838757274522811,0.14248560978518113,0.156594288178141,0.16348748946162364,0.16548337239504543,0.16483461660254933,0.16360828656702026,0.16296877865825712,0.16343425414669233,1.5619772694408351,0.15430267579170986,{"$f":"'Base Case - PC2'!Z74","v":0},9.4333382308038182E-3,-3.2417090693256561E-3,0.14743709540817468,{"$f":"'Base Case - PC2'!AC74 * (1+MSimpact_Combo)","v":1.5997158738517654E-2},0.16343425414669233,1.0415127397617456E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W74 - W74","v":1.8869823727198087E-3},{"$f":"AJ74+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ73:OFFSET(AJ73,-MIN(year-_yr2,ageMax)+1,0))","v":1.7839625789175962E-2},{"$f":"MMULT(W74:OFFSET(W74,0,-MIN(year-yr0, ageMax)), AI74:OFFSET(AI74,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0185783820471652E-4},10.118213395926887,1.6536626596603816E-3,{"$f":"AL74 * VLOOKUP(year,ElecPrice,1+iSc)","v":3.6430218549251322E-3},{"$f":"'Base Case - PC2'!AH74 - AI74","v":19.981351629536885},{"$f":"MMULT(W74:OFFSET(W74,0,-MIN(year-yr0, ageMax)), AP74:OFFSET(AP74,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.9689385969931726E-4},3.8086137574217241E-3,0.45018905576553836,8.8639460784068023E-5,{"$f":"(1+drate) ^ (yrDsc-year)","v":0.45018905576553836},7.44460831307236E-4,1.7145962312293251E-3,null,2038,141.73090112302143,111.09246679107028,12.1,37.9,56.7,115.5,1.5040153456950763E-2,5.0745271069488763E-2,0.26715015115842422,0.45578494364208977,0.81413832345113468,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.2234174133393923E-2,2.4784610855327028E-3,1.3973012831103259E-2,2.5462056885372633E-2,8.8598256160691744E-4,4.99497279732611E-3,9.1019941829083972E-3]
[null,2039,2.5810602110453587E-32,2.9310526733639096E-24,5.0340377297105753E-18,2.839020527500135E-13,1.0211448749965281E-9,4.1723331992824769E-7,3.1492567883399697E-5,6.5262074178333693E-4,5.1724579029896484E-3,2.0472579001459313E-2,4.9937803192820089E-2,8.7363549439725879E-2,0.12127786279175512,0.14491789352208145,0.15824465390597797,0.16362504579255774,0.16436061271637928,0.16353963675528763,0.1629662369030063,0.16343425414669233,0.16510635358888268,1.5711034712240306,0.15598015180568714,{"$f":"'Base Case - PC2'!Z75","v":0},9.4333416041189506E-3,-3.2413526334868167E-3,0.14910918912986013,{"$f":"'Base Case - PC2'!AC75 * (1+MSimpact_Combo)","v":1.5997164459022561E-2},0.16510635358888268,1.0402505734260398E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W75 - W75","v":1.9105683634940696E-3},{"$f":"AJ75+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ74:OFFSET(AJ74,-MIN(year-_yr2,ageMax)+1,0))","v":1.8382613730839895E-2},{"$f":"MMULT(W75:OFFSET(W75,0,-MIN(year-yr0, ageMax)), AI75:OFFSET(AI75,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0245300403461157E-4},10.012207276934134,1.6530790348706715E-3,3.685421148978245E-3,{"$f":"'Base Case - PC2'!AH75 - AI75","v":19.981351629536885},{"$f":"MMULT(W75:OFFSET(W75,0,-MIN(year-yr0, ageMax)), AP75:OFFSET(AP75,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.9804433078209895E-4},3.852940292113615E-3,0.4370767531704256,8.6560573082049587E-5,0.4370767531704256,7.2252241729537389E-4,1.6840306330365301E-3,null,2039,141.73090112302143,111.09246679107028,12.4,38.6,57.5,117.4,1.5128034621245299E-2,4.9816456771745392E-2,0.26570304806955558,0.45357711813459856,0.80812274205610934,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.2305659671763072E-2,2.4203329987295022E-3,1.3645299595059437E-2,2.4864887673614416E-2,8.328592980213123E-4,4.6954756424001541E-3,8.5562411883389478E-3]
[null,2040,2.7144064135835719E-32,3.0765016892873675E-24,5.2090364952733424E-18,2.8693984162936892E-13,1.0155715430946848E-9,4.1198693522115149E-7,3.0915276865201648E-5,6.4285739489997225E-4,5.1542447877125728E-3,2.0774191585146245E-2,5.1334146093587253E-2,8.949642531106676E-2,0.12334812219380382,0.14644520034534883,0.1583777989805823,0.16251489435451943,0.16306935675608239,0.16289785649442851,0.16343170513161678,0.16510635358888268,0.16759715499132541,1.5802216362886616,0.15847898992669429,{"$f":"'Base Case - PC2'!Z76","v":0},9.433345014788581E-3,-3.2409922506455848E-3,0.15159998474845177,{"$f":"'Base Case - PC2'!AC76 * (1+MSimpact_Combo)","v":1.5997170242873639E-2},0.16759715499132541,1.0390007042836198E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W76 - W76","v":1.9765303009635082E-3},{"$f":"AJ76+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ75:OFFSET(AJ75,-MIN(year-_yr2,ageMax)+1,0))","v":1.8978524671504966E-2},{"$f":"MMULT(W76:OFFSET(W76,0,-MIN(year-yr0, ageMax)), AI76:OFFSET(AI76,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0304765746032425E-4},9.9081498607845333,1.6605777278951848E-3,3.7281695517970611E-3,{"$f":"'Base Case - PC2'!AH76 - AI76","v":19.981351629536885},{"$f":"MMULT(W76:OFFSET(W76,0,-MIN(year-yr0, ageMax)), AP76:OFFSET(AP76,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.9919381137422257E-4},3.897631804151468E-3,0.42434636230138412,8.4527169249599415E-5,0.42434636230138412,7.0466011815101932E-4,1.6539458776818562E-3,null,2040,141.73090112302143,111.09246679107028,12.7,39.200000000000003,58.4,119.3,1.5215840124818277E-2,4.887412533498333E-2,0.26349446746588479,0.45204919587834963,0.80191045838469499,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.2377083665119052E-2,2.3634766931369187E-3,1.3324756378863028E-2,2.4280783894159944E-2,7.8289097663637188E-4,4.4137653505032784E-3,8.042899966644328E-3]
[null,2041,2.8491046894828375E-32,3.1834504303942426E-24,5.2647738630881204E-18,2.8537374556168969E-13,1.002801520284497E-9,4.0443479281730897E-7,3.0452777663589651E-5,6.4059378327477833E-4,5.2301797779874216E-3,2.1355072062148615E-2,5.2587407462671612E-2,9.1024163446328341E-2,0.12464810264539043,0.14656841750715582,0.15730324868517984,0.16123813879548288,0.16242942201981017,0.16336312941321127,0.16510377849477795,0.16759715499132541,0.17021169755547516,1.589331364855763,0.16110196898837392,{"$f":"'Base Case - PC2'!Z77","v":0},9.4333484636584201E-3,-3.2406278314420843E-3,0.15421452146397011,{"$f":"'Base Case - PC2'!AC77 * (1+MSimpact_Combo)","v":1.5997176091505048E-2},0.17021169755547516,1.0377626161329227E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W77 - W77","v":2.0754621737558987E-3},{"$f":"AJ77+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ76:OFFSET(AJ76,-MIN(year-_yr2,ageMax)+1,0))","v":1.9635298001662665E-2},{"$f":"MMULT(W77:OFFSET(W77,0,-MIN(year-yr0, ageMax)), AI77:OFFSET(AI77,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0364175338863555E-4},9.8059661946929282,1.6690901521702864E-3,3.7712679311260066E-3,{"$f":"'Base Case - PC2'!AH77 - AI77","v":19.981351629536885},{"$f":"MMULT(W77:OFFSET(W77,0,-MIN(year-yr0, ageMax)), AP77:OFFSET(AP77,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":2.0034221430931891E-4},3.9426892007226383E-3,0.41198675951590691,8.2538339667537656E-5,0.41198675951590691,6.8764304313254825E-4,1.6243357475840808E-3,null,2041,141.73090112302143,111.09246679107028,13,39.799999999999997,59,121,1.5303563309282425E-2,4.7921009532474225E-2,0.26123292264829878,0.44812340606060452,0.79420059398100895,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.2448440697302408E-2,2.3078667347584E-3,1.3011239791293469E-2,2.3709484255084633E-2,7.3589209536352018E-4,4.1487961020827795E-3,7.5600647930345643E-3]
[null,2042,2.9481484055590883E-32,3.2175137639339484E-24,5.2360391234389198E-18,2.8178539251553534E-13,9.8441914153281892E-10,3.983843611942086E-7,3.0345548187681587E-5,6.5003134099789271E-4,5.3764241847453608E-3,2.1876430434424082E-2,5.3485094577391805E-2,9.1983477872828748E-2,0.12475298000153712,0.14557399065350132,0.15606743705073853,0.16060539032648971,0.16289335698436841,0.16503450117669194,0.16759454104924257,0.17021169755547516,0.17229827765330955,1.5984343757789918,0.16319526673008067,{"$f":"'Base Case - PC2'!Z78","v":0},9.433351946052158E-3,-3.2402598699900844E-3,0.15630109565632289,{"$f":"'Base Case - PC2'!AC78 * (1+MSimpact_Combo)","v":1.5997181996986656E-2},0.17229827765330955,1.0365371808259728E-2,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W78 - W78","v":2.1887547920949046E-3},{"$f":"AJ78+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ77:OFFSET(AJ77,-MIN(year-_yr2,ageMax)+1,0))","v":2.0336876287773597E-2},{"$f":"MMULT(W78:OFFSET(W78,0,-MIN(year-yr0, ageMax)), AI78:OFFSET(AI78,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.042353879792566E-4},9.7058300827960124,1.6722978064614318E-3,3.8147223030562476E-3,{"$f":"'Base Case - PC2'!AH78 - AI78","v":19.981351629536885},{"$f":"MMULT(W78:OFFSET(W78,0,-MIN(year-yr0, ageMax)), AP78:OFFSET(AP78,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":2.0148972546661916E-4},{"$f":"AQ78 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":3.9881187713769802E-3},0.39998714516107459,8.0593300068681659E-5,0.39998714516107459,6.6889762546563534E-4,1.5951962419263705E-3,null,2042,141.73090112302143,111.09246679107028,13.3,40.4,59.7,122.7,{"$f":"(AQ78*AZ78) * adjCO2","v":1.5391218373415536E-2},{"$f":"$BF78*BB78* (1+BG$5)^-($AY78-yrDsc) *110.664/106.301","v":4.695970756538128E-2},0.25892227436690668,0.44491445703667931,0.78638027388166953,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,{"$f":"(AQ78*BA78) * adjNOx","v":1.2519742318083588E-2},{"$f":"$BQ78*BK78* (1+BR$5)^-($AY78-yrDsc)","v":2.2534811945831468E-3},{"$f":"$BQ78*BL78* (1+BS$5)^-($AY78-yrDsc)","v":1.2704626201460985E-2},{"$f":"$BQ78*BM78* (1+BT$5)^-($AY78-yrDsc)","v":2.3150763472350861E-2},{"$f":"$BQ78*BN78* (1+BU$5)^-($AY78-yrDsc)","v":6.9168888329928309E-4},{"$f":"$BQ78*BO78* (1+BV$5)^-($AY78-yrDsc)","v":3.8995882154006247E-3},{"$f":"$BQ78*BP78* (1+BW$5)^-($AY78-yrDsc)","v":7.1059504610946353E-3}]
[null,2043,{"$f":"D78 *C$7 - IF(age<4, 0, $X78*pEarlyRepl*D78/SUM($D78:$T78))","v":2.9796939768374432E-32},{"$f":"E78 *D$7 - IF(age<4, 0, $X78*pEarlyRepl*E78/SUM($D78:$T78))","v":3.1999528158802119E-24},{"$f":"F78 *E$7 - IF(age<4, 0, $X78*pEarlyRepl*F78/SUM($D78:$T78))","v":5.1702000011279513E-18},{"$f":"G78 *F$7 - IF(age<4, 0, $X78*pEarlyRepl*G78/SUM($D78:$T78))","v":2.7661997771795774E-13},{"$f":"H78 *G$7 - IF(age<4, 0, $X78*pEarlyRepl*H78/SUM($D78:$T78))","v":9.6969201911383861E-10},{"$f":"I78 *H$7 - IF(age<4, 0, $X78*pEarlyRepl*I78/SUM($D78:$T78))","v":3.9698158123328898E-7},{"$f":"J78 *I$7 - IF(age<4, 0, $X78*pEarlyRepl*J78/SUM($D78:$T78))","v":3.079261444111407E-5},{"$f":"K78 *J$7 - IF(age<4, 0, $X78*pEarlyRepl*K78/SUM($D78:$T78))","v":6.6820728367550462E-4},{"$f":"L78 *K$7 - IF(age<4, 0, $X78*pEarlyRepl*L78/SUM($D78:$T78))","v":5.5076831078463336E-3},{"$f":"M78 *L$7 - IF(age<4, 0, $X78*pEarlyRepl*M78/SUM($D78:$T78))","v":2.2249869450808278E-2},{"$f":"N78 *M$7 - IF(age<4, 0, $X78*pEarlyRepl*N78/SUM($D78:$T78))","v":5.4048780316300955E-2},{"$f":"O78 *N$7 - IF(age<4, 0, $X78*pEarlyRepl*O78/SUM($D78:$T78))","v":9.2060871621820847E-2},{"$f":"P78 *O$7 - IF(age<4, 0, $X78*pEarlyRepl*P78/SUM($D78:$T78))","v":0.12390656495867228},{"$f":"Q78 *P$7 - IF(age<4, 0, $X78*pEarlyRepl*Q78/SUM($D78:$T78))","v":0.1444303268523697},{"$f":"R78 *Q$7 - IF(age<4, 0, $X78*pEarlyRepl*R78/SUM($D78:$T78))","v":0.15545498001922442},{"$f":"S78 *R$7 - IF(age<4, 0, $X78*pEarlyRepl*S78/SUM($D78:$T78))","v":0.16106411544625215},{"$f":"T78 *S$7 - IF(age<4, 0, $X78*pEarlyRepl*T78/SUM($D78:$T78))","v":0.16455992249581625},{"$f":"U78 *T$7 - IF(age<4, 0, $X78*pEarlyRepl*U78/SUM($D78:$T78))","v":0.16752421861061881},{"$f":"V78 *U$7 - IF(age<4, 0, $X78*pEarlyRepl*V78/SUM($D78:$T78))","v":0.17020904283547555},{"$f":"W78 *V$7 - IF(age<4, 0, $X78*pEarlyRepl*W78/SUM($D78:$T78))","v":0.17229827765330955},{"$f":"AE79","v":0.17351943288237096},{"$f":"SUM(C79:W79)","v":1.6075334841005524},{"$f":"X78-SUM(C79:V79)","v":0.16442032456081046},{"$f":"'Base Case - PC2'!Z79","v":0},{"$f":"AD79/VLOOKUP(B79,HousingStarts,2)","v":9.4333554545739367E-3},-3.2398891477616368E-3,0.15752224493559447,{"$f":"'Base Case - PC2'!AC79 * (1+MSimpact_Combo)","v":1.5997187946776483E-2},{"$f":"SUM(AC79:AD79)","v":0.17351943288237096},{"$f":"X79 /VLOOKUP($B79,HousingStock,2)","v":1.0353259524191111E-2},1,{"$f":"MATCH(AG79, Eff_MWO)","v":{"$error":"#N/A"}},19.112597210861392,{"$f":"'Base Case - PC2'!W79 - W79","v":2.2966398270166666E-3},{"$f":"AJ79+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ78:OFFSET(AJ78,-MIN(year-_yr2,ageMax)+1,0))","v":2.1057129927083789E-2},{"$f":"MMULT(W79:OFFSET(W79,0,-MIN(year-yr0, ageMax)), AI79:OFFSET(AI79,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0482873162255297E-4},9.6080114905709024,{"$f":"W79 * AM79 * 0.001","v":1.6671767049711665E-3},3.8585415135522229E-3,{"$f":"'Base Case - PC2'!AH79 - AI79","v":19.981351629536885},{"$f":"MMULT(W79:OFFSET(W79,0,-MIN(year-yr0, ageMax)), AP79:OFFSET(AP79,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":2.0263667421514732E-4},{"$f":"AQ79 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":4.0339297641682282E-3},0.38833703413696569,{"$f":"AQ79*AS79","v":7.8691325072088858E-5},0.38833703413696569,{"$f":"AN79 * AU79","v":6.474264569907419E-4},{"$f":"AR79* AU79","v":1.5665243205339192E-3},null,2043,141.73090112302143,111.09246679107028,13.6,40.9,60.4,124.4,1.5478830476766368E-2,4.5992656615975284E-2,0.25594065391525689,0.44165220582638126,0.77846008183515802,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.259100899309824E-2,2.2002997901272351E-3,1.2404801261228433E-2,2.2604413177240462E-2,6.5011795708871825E-4,3.6652205714090627E-3,6.6788784791580996E-3]
[null,2044,2.9634310312892952E-32,3.159715896356262E-24,5.0754249407394331E-18,2.7248168326236163E-13,9.6627756647669431E-10,4.0283011845878271E-7,3.1653626456498272E-5,6.8452075996562492E-4,5.601701360436276E-3,2.2484363457056376E-2,5.4094256284745117E-2,9.1436263643726881E-2,0.1229331255933732,0.14386353745083774,0.15589899440866689,0.16271196594736459,0.16704248041578015,0.17013762335550284,0.17229559038980091,0.17351943288237096,0,1.4427359133727526,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W80 - W80","v":0.17627904968801736},{"$f":"AJ80+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ79:OFFSET(AJ79,-MIN(year-_yr2,ageMax)+1,0))","v":0.19566516803866832},{"$f":"MMULT(W80:OFFSET(W80,0,-MIN(year-yr0, ageMax)), AI80:OFFSET(AI80,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.4081865969614074E-5},9.6080114905709024,0,{"$f":"AL80 * VLOOKUP(year,ElecPrice,1+iSc)","v":3.4829230000715909E-3},{"$f":"'Base Case - PC2'!AH80 - AI80","v":19.981351629536885},{"$f":"MMULT(W80:OFFSET(W80,0,-MIN(year-yr0, ageMax)), AP80:OFFSET(AP80,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.8186270241904079E-4},{"$f":"AQ80 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":3.6412376818930232E-3},0.37702624673491814,6.8567012114120263E-5,0.37702624673491814,0,1.3728421766738804E-3,null,2044,{"$f":"AZ79","v":141.73090112302143},111.09246679107028,13.9,41.5,61,126.1,1.3891966751300519E-2,4.0179143998264229E-2,0.22628326190188744,0.39054854679528866,0.6875739596585061,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.1300199880087274E-2,1.9172123766646549E-3,1.0808817332440507E-2,1.969616181626822E-2,5.452980888695074E-4,3.0742694476932004E-3,5.6020290329860728E-3]
[null,2045,2.926168189372058E-32,3.1017950683762235E-24,4.9994954902878413E-18,2.7152222831826614E-13,9.8051326552384327E-10,4.1409390941797303E-7,3.2426411634555649E-5,6.9620579057710344E-4,5.6607383537417089E-3,2.2503281519537646E-2,5.3727241466730913E-2,9.07179186676043E-2,0.12245069787751861,0.14427444407304033,0.15749400044304937,0.1651666455170259,0.16964836996737079,0.17222329539734785,0.17351672657301967,0,0,1.2781124071328931,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W81 - W81","v":0.17616411707039584},{"$f":"AJ81+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ80:OFFSET(AJ80,-MIN(year-_yr2,ageMax)+1,0))","v":0.37007196595251801},{"$f":"MMULT(W81:OFFSET(W81,0,-MIN(year-yr0, ageMax)), AI81:OFFSET(AI81,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":8.3346356840860203E-5},9.6080114905709024,0,3.1032708128400184E-3,{"$f":"'Base Case - PC2'!AH81 - AI81","v":19.981351629536885},{"$f":"MMULT(W81:OFFSET(W81,0,-MIN(year-yr0, ageMax)), AP81:OFFSET(AP81,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.6111068308058478E-4},3.2443285770600155E-3,0.36604489974263904,5.8973743835700749E-5,0.36604489974263904,0,1.1875699287221121E-3,null,2045,141.73090112302143,111.09246679107028,14.2,42.1,61.7,127.8,1.2306779910691944E-2,3.4631047162322841E-2,0.19743761838607565,0.3414186089161747,0.59934744963754072,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.0010754802450303E-2,1.6489735821049786E-3,9.2965466173340668E-3,1.6940455266825145E-2,4.5147207880401823E-4,2.5452992531684315E-3,4.6381231562466138E-3]
[null,2046,2.8725285300176429E-32,3.0553915459706786E-24,4.9818914054601604E-18,2.7552243370546567E-13,1.0079300249703039E-9,4.2420351363541806E-7,3.297994285629568E-5,7.0354318576346575E-4,5.6655012282642962E-3,2.2350602874172027E-2,5.3305147513516338E-2,9.0361913416142164E-2,0.12280044461350718,0.14575051907773504,0.15986996156539757,0.16774327174259906,0.17172804438157249,0.1734439191935058,0,0,0,1.113756273946751,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W82 - W82","v":0.17593387198903912},{"$f":"AJ82+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ81:OFFSET(AJ81,-MIN(year-_yr2,ageMax)+1,0))","v":0.54417631182186355},{"$f":"MMULT(W82:OFFSET(W82,0,-MIN(year-yr0, ageMax)), AI82:OFFSET(AI82,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":7.2628298064698597E-5},9.6080114905709024,0,2.7197815773431335E-3,{"$f":"'Base Case - PC2'!AH82 - AI82","v":19.981351629536885},{"$f":"MMULT(W82:OFFSET(W82,0,-MIN(year-yr0, ageMax)), AP82:OFFSET(AP82,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.4039239572913689E-4},2.8434080126769081E-3,0.35538339780838735,4.9893126620680397E-5,0.35538339780838735,0,1.0105000009007136E-3,null,2046,141.73090112302143,111.09246679107028,14.5,42.6,62.4,129.4,1.0724169759177612E-2,2.9347778237422718E-2,0.16902051800010939,0.29354993929952305,0.51340974246981586,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,8.723405691663454E-3,1.3950690998239727E-3,7.8650895694520415E-3,1.4332009885524946E-2,3.6767691670832128E-4,2.0728807504200243E-3,3.7772675243168204E-3]
[null,2047,2.8295548844140923E-32,3.0446329860196723E-24,5.0552871968912962E-18,2.8322649294934586E-13,1.0325374229531706E-9,4.3144482950518882E-7,3.332752237550608E-5,7.0413513820952742E-4,5.6270623431578003E-3,2.2175011236367021E-2,5.3095961580643385E-2,9.062000736597485E-2,0.12405681865829386,0.14794931754571852,0.16236395866972403,0.169799592062474,0.17294515811149036,0,0,0,0,0.94937078271207909,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W83 - W83","v":0.17605748596245421},{"$f":"AJ83+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ82:OFFSET(AJ82,-MIN(year-_yr2,ageMax)+1,0))","v":0.71828309748626218},{"$f":"MMULT(W83:OFFSET(W83,0,-MIN(year-yr0, ageMax)), AI83:OFFSET(AI83,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":6.1908338403932525E-5},9.6080114905709024,0,2.3316986065420524E-3,{"$f":"'Base Case - PC2'!AH83 - AI83","v":19.981351629536885},{"$f":"MMULT(W83:OFFSET(W83,0,-MIN(year-yr0, ageMax)), AP83:OFFSET(AP83,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.196704339181363E-4},2.4376849068394155E-3,0.34503242505668674,4.1290180022360543E-5,0.34503242505668674,0,8.4108033493088708E-4,null,2047,141.73090112302143,111.09246679107028,14.8,43.2,63,131.1,9.1412789263072003E-3,2.4317723911933521E-2,0.14184682914888883,0.24646620040244865,0.43046572456989174,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,7.4358282650820859E-3,1.1545208363728475E-3,6.5089319152842528E-3,1.1860777392337053E-2,2.9290438134780286E-4,1.6513298121763906E-3,3.0091043443797611E-3]
[null,2048,2.8195915342507469E-32,3.089488088116306E-24,5.1966413201686529E-18,2.9014112676184836E-13,1.0501632308180933E-9,4.3599187760222937E-7,3.3355563736421186E-5,6.9935777278560803E-4,5.5828548066350278E-3,2.20879896140974E-2,5.3247615589798798E-2,9.1547142650796665E-2,0.12592834504828412,0.15025735068673582,0.16435433541604272,0.17100303798522898,0,0,0,0,0,0.78474182217647259,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W84 - W84","v":0.17682520549500838},{"$f":"AJ84+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ83:OFFSET(AJ83,-MIN(year-_yr2,ageMax)+1,0))","v":0.89269337019372541},{"$f":"MMULT(W84:OFFSET(W84,0,-MIN(year-yr0, ageMax)), AI84:OFFSET(AI84,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":5.1172522592814438E-5},9.6080114905709024,0,1.9384526474271343E-3,{"$f":"'Base Case - PC2'!AH84 - AI84","v":19.981351629536885},{"$f":"MMULT(W84:OFFSET(W84,0,-MIN(year-yr0, ageMax)), AP84:OFFSET(AP84,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":9.8917821754665903E-5},2.0265641314010925E-3,0.33498293694823961,3.3135782447900451E-5,0.33498293694823961,0,6.7886440465069614E-4,null,2048,141.73090112302143,111.09246679107028,15.1,43.8,63.7,132.80000000000001,7.5560468015074241E-3,1.9531542133420003E-2,0.11541451995000165,0.20096483273586208,0.34993260843288188,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.1463463517384678E-3,9.2651451858290234E-4,5.2234829636551624E-3,9.5183924875750173E-3,2.2627145467172253E-4,1.2756681788936891E-3,2.3245620776608297E-3]
[null,2049,2.8611312097125711E-32,3.1758752433980213E-24,5.3235110610947328E-18,2.9509394652443871E-13,1.0612310253394689E-9,4.363587157205314E-7,3.3129255307481083E-5,6.9386345223298475E-4,5.5609459527007224E-3,2.2151077880689454E-2,5.3792393113889655E-2,9.2928226699639585E-2,0.12789284747780758,0.15209931573378599,0.16551918836086468,0,0,0,0,0,0,0.62067142534715991,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W85 - W85","v":0.17825374068652125},{"$f":"AJ85+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ84:OFFSET(AJ84,-MIN(year-_yr2,ageMax)+1,0))","v":1.0670472445527128},{"$f":"MMULT(W85:OFFSET(W85,0,-MIN(year-yr0, ageMax)), AI85:OFFSET(AI85,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.0473148799326068E-5},9.6080114905709024,0,1.5419861346237672E-3,{"$f":"'Base Case - PC2'!AH85 - AI85","v":19.981351629536885},{"$f":"MMULT(W85:OFFSET(W85,0,-MIN(year-yr0, ageMax)), AP85:OFFSET(AP85,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":7.8235652962396133E-5},1.6120764134702999E-3,0.3252261523769317,2.5444280391656991E-5,0.3252261523769317,0,5.2428940929054931E-4,null,2049,141.73090112302143,111.09246679107028,15.4,44.4,64.400000000000006,134.5,5.9761956424447225E-3,1.5004487863194362E-2,8.9838450280670834E-2,0.15677355367876947,0.27214575591779794,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.8612414995745515E-3,7.1145129090676362E-4,4.0110042778454657E-3,7.3089762619154858E-3,1.6725386345746635E-4,9.429401146479827E-4,1.7182546905863715E-3]
[null,2050,2.9411331320522365E-32,3.2534104136203107E-24,5.4143854265596478E-18,2.9820397653576365E-13,1.0621239318646094E-9,4.3339814050167499E-7,3.2868984019433507E-5,6.9114051682594914E-4,5.5768292651658859E-3,2.2377706044788833E-2,5.4603907421464107E-2,9.4377921977162299E-2,0.12946065200613963,0.15317731185350755,0,0,0,0,0,0,0,0.46029877252963636,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W86 - W86","v":0.18011282519544961},{"$f":"AJ86+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ85:OFFSET(AJ85,-MIN(year-_yr2,ageMax)+1,0))","v":1.2395994097450342},{"$f":"MMULT(W86:OFFSET(W86,0,-MIN(year-yr0, ageMax)), AI86:OFFSET(AI86,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":3.0014915392597075E-5},9.6080114905709024,0,1.1501267465141285E-3,{"$f":"'Base Case - PC2'!AH86 - AI86","v":19.981351629536885},{"$f":"MMULT(W86:OFFSET(W86,0,-MIN(year-yr0, ageMax)), AP86:OFFSET(AP86,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":5.8019614831401721E-5},1.2024052349920422E-3,0.31575354599702099,1.8319899120396444E-5,0.31575354599702099,0,3.7966371667411862E-4,null,2050,141.73090112302143,111.09246679107028,15.7,44.9,65,136.19999999999999,4.4319508587523726E-3,1.0803909530967878E-2,6.5412165619851734E-2,0.11448446436183009,0.19842175851723401,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,3.6051000883613373E-3,5.1224541145841968E-4,2.8879257974889125E-3,5.2624678603828317E-3,1.1592110453582302E-4,6.5353742712751775E-4,1.1908961472646886E-3]
[null,2051,3.0129373562622821E-32,3.308947371004578E-24,5.4714482750789289E-18,2.984548816357031E-13,1.0549177098304274E-9,4.2999326190664286E-7,3.2739995930938894E-5,6.9311456960032469E-4,5.6338859278108229E-3,2.2715297060447746E-2,5.5455737156459906E-2,9.5534875914528028E-2,0.13037819775475762,0,0,0,0,0,0,0,0,0.31044427942801345,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W87 - W87","v":0.18203765485448756},{"$f":"AJ87+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ86:OFFSET(AJ86,-MIN(year-_yr2,ageMax)+1,0))","v":1.4066387605693174},{"$f":"MMULT(W87:OFFSET(W87,0,-MIN(year-yr0, ageMax)), AI87:OFFSET(AI87,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.024258559647552E-5},9.6080114905709024,0,7.8013483181201297E-4,{"$f":"'Base Case - PC2'!AH87 - AI87","v":19.981351629536885},{"$f":"MMULT(W87:OFFSET(W87,0,-MIN(year-yr0, ageMax)), AP87:OFFSET(AP87,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":3.9129446281526488E-5},8.1559550598528537E-4,0.30655684077380685,1.1995399433293144E-5,0.30655684077380685,0,2.5002638166416358E-4,null,2051,141.73090112302143,111.09246679107028,16,45.5,65.7,137.9,2.9889854242199634E-3,7.0719768595660197E-3,4.3402547348180325E-2,7.613836823591684E-2,0.1315431050398696,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,2.4313427563588891E-3,3.3540513940244726E-4,1.8909396414755748E-3,3.4457287987944753E-3,7.3064698041811952E-5,4.1192253096017091E-4,7.5061799788288155E-4]
[null,2052,3.0643693467838852E-32,3.3438207587881078E-24,5.4760518832944201E-18,2.9642994642830535E-13,1.0466300260725686E-9,4.2830583497290774E-7,3.2833508723528928E-5,7.0020583997845774E-4,5.7188789681461181E-3,2.3069659346758156E-2,5.6135554343664039E-2,9.6211974460547744E-2,0,0,0,0,0,0,0,0,0,0.18186953582057946,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W88 - W88","v":0.18367994215763209},{"$f":"AJ88+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ87:OFFSET(AJ87,-MIN(year-_yr2,ageMax)+1,0))","v":1.5623448968644926},{"$f":"MMULT(W88:OFFSET(W88,0,-MIN(year-yr0, ageMax)), AI88:OFFSET(AI88,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1857940068851525E-5},9.6080114905709024,0,4.5962965402149514E-4,{"$f":"'Base Case - PC2'!AH88 - AI88","v":19.981351629536885},{"$f":"MMULT(W88:OFFSET(W88,0,-MIN(year-yr0, ageMax)), AP88:OFFSET(AP88,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":2.2921707640671822E-5},4.8052191102247163E-4,0.29762800075126877,6.8221420188982361E-6,0.29762800075126877,0,1.4301677569479728E-4,null,2052,141.73090112302143,111.09246679107028,16.3,46.1,66.400000000000006,139.69999999999999,1.7509230655416951E-3,4.0194110330066587E-3,2.5009832909719441E-2,4.3977007745680044E-2,7.5789016431405759E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.4242605794765545E-3,1.9075492296830273E-4,1.0754338657124089E-3,1.9596889086276963E-3,4.0000653152468664E-5,2.2551479343958444E-4,4.1094004338636139E-4]
[null,2053,3.0966650978371614E-32,3.3466342077950921E-24,5.4388983604729888E-18,2.9410112245515231E-13,1.0425227252097141E-9,4.2952917277647401E-7,3.3169429072102176E-5,7.1076917476422662E-4,5.808094399531053E-3,2.335246418771849E-2,5.6533412213496947E-2,0,0,0,0,0,0,0,0,0,0,8.6438339976572423E-2,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W89 - W89","v":0.18483803962528003},{"$f":"AJ89+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ88:OFFSET(AJ88,-MIN(year-_yr2,ageMax)+1,0))","v":1.6994537825804068},{"$f":"MMULT(W89:OFFSET(W89,0,-MIN(year-yr0, ageMax)), AI89:OFFSET(AI89,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":5.634641601595043E-6},9.6080114905709024,0,2.1966465950050927E-4,{"$f":"'Base Case - PC2'!AH89 - AI89","v":19.981351629536885},{"$f":"MMULT(W89:OFFSET(W89,0,-MIN(year-yr0, ageMax)), AP89:OFFSET(AP89,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.089190927781755E-5},2.2964941675053212E-4,0.28895922403035801,3.1473176531272162E-6,0.28895922403035801,0,6.6359317263258057E-5,null,2053,141.73090112302143,111.09246679107028,16.7,46.7,67.099999999999994,141.5,8.3200150186364468E-4,1.86362717379551E-3,1.1688171276911718E-2,2.0602185719908253E-2,3.5414908687002311E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.7677841733329992E-4,8.8002614840905865E-5,4.961391863363959E-4,9.040801964655729E-4,1.7763983105604519E-5,1.0014938919759704E-4,1.824953197715771E-4]
[null,2054,3.0992705931591147E-32,3.3239282048089598E-24,5.3961690848312116E-18,2.9294697842723889E-13,1.0455004046076767E-9,4.3392369517298088E-7,3.3669824475762631E-5,7.2185728816807806E-4,5.8792942897527871E-3,2.3517973583068813E-2,0,0,0,0,0,0,0,0,0,0,0,3.015322995495397E-2,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W90 - W90","v":0.18551396662913081},{"$f":"AJ90+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ89:OFFSET(AJ89,-MIN(year-_yr2,ageMax)+1,0))","v":1.8110134474443744},{"$f":"MMULT(W90:OFFSET(W90,0,-MIN(year-yr0, ageMax)), AI90:OFFSET(AI90,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.9641338621453023E-6},9.6080114905709024,0,7.701229788256787E-5,{"$f":"'Base Case - PC2'!AH90 - AI90","v":19.981351629536885},{"$f":"MMULT(W90:OFFSET(W90,0,-MIN(year-yr0, ageMax)), AP90:OFFSET(AP90,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":3.7967220186497933E-6},8.0512856877229956E-5,0.28054293595180391,1.0651435421048726E-6,0.28054293595180391,0,2.2587313250205478E-5,null,2054,141.73090112302143,111.09246679107028,17,47.3,67.7,143.30000000000001,2.9002063284797692E-4,6.2980625724280161E-4,4.0064376474289584E-3,7.0690388194757162E-3,1.2137896720434879E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,2.3591268099059734E-4,2.9782636269013571E-5,1.6790788492108318E-4,3.0596694993699947E-4,5.7871049630938423E-6,3.2626411758597951E-5,5.945285832085074E-5]
[null,2055,3.0782428850280052E-32,3.2978146363869147E-24,5.3749928435748774E-18,2.9378370089022663E-13,1.0561969422000055E-9,4.4046988630976306E-7,3.4195079151021824E-5,7.3070634538682355E-4,5.9209634872799304E-3,0,0,0,0,0,0,0,0,0,0,0,0,6.6863064381948167E-3,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W91 - W91","v":0.1858854730263573},{"$f":"AJ91+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ90:OFFSET(AJ90,-MIN(year-_yr2,ageMax)+1,0))","v":1.89299718518557},{"$f":"MMULT(W91:OFFSET(W91,0,-MIN(year-yr0, ageMax)), AI91:OFFSET(AI91,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.337699016262481E-7},9.6080114905709024,0,1.7105805031288006E-5,{"$f":"'Base Case - PC2'!AH91 - AI91","v":19.981351629536885},{"$f":"MMULT(W91:OFFSET(W91,0,-MIN(year-yr0, ageMax)), AP91:OFFSET(AP91,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":8.3848854106772509E-7},1.788334162361926E-5,0.27237178247747956,2.2838061851755759E-7,0.27237178247747956,0,4.8709176346788813E-6,null,2055,141.73090112302143,111.09246679107028,17.3,47.9,68.400000000000006,145.19999999999999,6.4049718710436132E-5,1.3480412590242453E-4,8.6992911675468619E-4,1.5388357426148898E-3,2.6370293894108646E-3,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,5.2100227177950652E-5,6.3857842847730193E-6,3.600163273437589E-5,6.5603290552234821E-5,1.19444432842574E-6,6.734011691591337E-6,1.2270924734027101E-5]
[null,2056,3.0540594787554042E-32,3.2848729888475322E-24,5.3903450321339224E-18,2.9678940838372587E-13,1.0721307737437514E-9,4.4734128735498186E-7,3.4614267565361791E-5,7.3588518923094432E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7094787051122963E-4,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W92 - W92","v":0.18621938679900388},{"$f":"AJ92+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ91:OFFSET(AJ91,-MIN(year-_yr2,ageMax)+1,0))","v":1.9465757650183342},{"$f":"MMULT(W92:OFFSET(W92,0,-MIN(year-yr0, ageMax)), AI92:OFFSET(AI92,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.7988678658295005E-8},9.6080114905709024,0,1.9033471257648502E-6,{"$f":"'Base Case - PC2'!AH92 - AI92","v":19.981351629536885},{"$f":"MMULT(W92:OFFSET(W92,0,-MIN(year-yr0, ageMax)), AP92:OFFSET(AP92,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":9.2763368332162733E-8},1.9898629042087042E-6,0.26443862376454325,2.4530217457520527E-8,0.26443862376454325,0,5.2619660786906683E-7,null,2056,141.73090112302143,111.09246679107028,17.7,48.5,69.099999999999994,147,7.0859258741231948E-6,1.4531833958674665E-5,9.4608955018059398E-5,1.677914099677034E-4,2.8675291520937593E-4,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,5.7639339444559302E-6,6.8589304188374762E-7,3.8669125494645949E-6,7.0464078502857011E-6,1.2349845174309021E-7,6.962568268271553E-7,1.2687407609073468E-6]
[null,2057,3.0420744020618075E-32,3.2942553249705623E-24,5.4454937704966582E-18,3.012667858956358E-13,1.0888561861914329E-9,4.5282512566069116E-7,3.4859594416060921E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5313508699180035E-5,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W93 - W93","v":0.18676576207759113},{"$f":"AJ93+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ92:OFFSET(AJ92,-MIN(year-_yr2,ageMax)+1,0))","v":1.9782190893993215},{"$f":"MMULT(W93:OFFSET(W93,0,-MIN(year-yr0, ageMax)), AI93:OFFSET(AI93,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,0,0,{"$f":"'Base Case - PC2'!AH93 - AI93","v":19.981351629536885},{"$f":"MMULT(W93:OFFSET(W93,0,-MIN(year-yr0, ageMax)), AP93:OFFSET(AP93,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.25673652792674101,0,0.25673652792674101,0,0,null,2057,141.73090112302143,111.09246679107028,18,49.1,69.900000000000006,148.9,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2058,3.0507632508082616E-32,3.327958923522013E-24,5.5276447188140049E-18,3.0596659619330772E-13,1.1022041856541043E-9,4.5603450057483616E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5713701073261413E-7,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W94 - W94","v":0.18766961671843732},{"$f":"AJ94+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ93:OFFSET(AJ93,-MIN(year-_yr2,ageMax)+1,0))","v":1.9886314154679223},{"$f":"MMULT(W94:OFFSET(W94,0,-MIN(year-yr0, ageMax)), AI94:OFFSET(AI94,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,0,0,{"$f":"'Base Case - PC2'!AH94 - AI94","v":19.981351629536885},{"$f":"MMULT(W94:OFFSET(W94,0,-MIN(year-yr0, ageMax)), AP94:OFFSET(AP94,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.24925876497741845,0,0.24925876497741845,0,0,null,2058,141.73090112302143,111.09246679107028,18.399999999999999,49.8,70.599999999999994,150.80000000000001,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2059,3.0819756766033627E-32,3.3781646519739947E-24,5.6138768651627013E-18,3.0971735962136765E-13,1.1100160014373887E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1103257244108904E-9,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W95 - W95","v":0.1889287958161763},{"$f":"AJ95+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ94:OFFSET(AJ94,-MIN(year-_yr2,ageMax)+1,0))","v":1.9995256659542529},{"$f":"MMULT(W95:OFFSET(W95,0,-MIN(year-yr0, ageMax)), AI95:OFFSET(AI95,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,0,0,{"$f":"'Base Case - PC2'!AH95 - AI95","v":19.981351629536885},{"$f":"MMULT(W95:OFFSET(W95,0,-MIN(year-yr0, ageMax)), AP95:OFFSET(AP95,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.24199880094894996,0,0.24199880094894996,0,0,null,2059,141.73090112302143,111.09246679107028,18.8,50.4,71.3,152.69999999999999,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2060,3.1284704914346126E-32,3.4308645636863948E-24,5.6826958940941495E-18,3.1191246556429375E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1191814826361869E-13,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W96 - W96","v":0.19041019644039772},{"$f":"AJ96+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ95:OFFSET(AJ95,-MIN(year-_yr2,ageMax)+1,0))","v":2.010856084722878},{"$f":"MMULT(W96:OFFSET(W96,0,-MIN(year-yr0, ageMax)), AI96:OFFSET(AI96,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,0,0,{"$f":"'Base Case - PC2'!AH96 - AI96","v":19.981351629536885},{"$f":"MMULT(W96:OFFSET(W96,0,-MIN(year-yr0, ageMax)), AP96:OFFSET(AP96,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.2349502921834466,0,0.2349502921834466,0,0,null,2060,{"$f":"AZ95","v":141.73090112302143},111.09246679107028,19.100000000000001,51,72,154.69999999999999,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2061,{"$f":"D96 *C$7 - IF(age<4, 0, $X96*pEarlyRepl*D96/SUM($D96:$T96))","v":3.1772751340967498E-32},3.4729226232661127E-24,5.722971710548925E-18,0,0,0,0,0,0,0,{"$f":"N96 *M$7 - IF(age<4, 0, $X96*pEarlyRepl*N96/SUM($D96:$T96))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE97","v":0},{"$f":"SUM(C97:W97)","v":5.7229751834715801E-18},null,null,null,null,null,null,null,null,1,{"$f":"MATCH(AG97, Eff_MWO)","v":{"$error":"#N/A"}},19.112597210861392,{"$f":"'Base Case - PC2'!W97 - W97","v":0.19191339609633354},{"$f":"AJ97+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ96:OFFSET(AJ96,-MIN(year-_yr2,ageMax)+1,0))","v":2.0224205154451842},{"$f":"MMULT(W97:OFFSET(W97,0,-MIN(year-yr0, ageMax)), AI97:OFFSET(AI97,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,{"$f":"W97 * AM97 * 0.001","v":0},0,{"$f":"'Base Case - PC2'!AH97 - AI97","v":19.981351629536885},{"$f":"MMULT(W97:OFFSET(W97,0,-MIN(year-yr0, ageMax)), AP97:OFFSET(AP97,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.22810707978975397,{"$f":"AQ97*AS97","v":0},0.22810707978975397,{"$f":"AN97 * AU97","v":0},{"$f":"AR97* AU97","v":0},null,2061,141.73090112302143,111.09246679107028,19.5,51.7,72.8,156.69999999999999,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2062,3.216224508054961E-32,3.4975367847034111E-24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4975368168656566E-24,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W98 - W98","v":0.19325260415150772},{"$f":"AJ98+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ97:OFFSET(AJ97,-MIN(year-_yr2,ageMax)+1,0))","v":2.0339527123632415},{"$f":"MMULT(W98:OFFSET(W98,0,-MIN(year-yr0, ageMax)), AI98:OFFSET(AI98,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,0,{"$f":"AL98 * VLOOKUP(year,ElecPrice,1+iSc)","v":0},{"$f":"'Base Case - PC2'!AH98 - AI98","v":19.981351629536885},{"$f":"MMULT(W98:OFFSET(W98,0,-MIN(year-yr0, ageMax)), AP98:OFFSET(AP98,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},{"$f":"AQ98 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":0},0.22146318426189707,0,0.22146318426189707,0,0,null,2062,141.73090112302143,111.09246679107028,19.899999999999999,52.4,73.5,158.69999999999999,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2063,{"$f":"D98 *C$7 - IF(age<4, 0, IF(SUM($D98:$T98)>0, $X98*pEarlyRepl*D98/SUM($D98:$T98),0))","v":3.2390193347319259E-32},0,0,0,0,0,0,0,0,0,{"$f":"N98 *M$7 - IF(age<4, 0, IF(SUM($D98:$T98)>0, $X98*pEarlyRepl*N98/SUM($D98:$T98),0))","v":0},0,0,0,0,0,0,0,0,0,0,3.2390193347319259E-32,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W99 - W99","v":0.1943238831987957},{"$f":"AJ99+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ98:OFFSET(AJ98,-MIN(year-_yr2,ageMax)+1,0))","v":2.0452286349584208},{"$f":"MMULT(W99:OFFSET(W99,0,-MIN(year-yr0, ageMax)), AI99:OFFSET(AI99,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,0,0,{"$f":"'Base Case - PC2'!AH99 - AI99","v":19.981351629536885},{"$f":"MMULT(W99:OFFSET(W99,0,-MIN(year-yr0, ageMax)), AP99:OFFSET(AP99,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.215012800254269,0,0.215012800254269,0,0,null,2063,141.73090112302143,111.09246679107028,20.3,53,74.3,160.69999999999999,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W100 - W100","v":0.19513411306266695},{"$f":"AJ100+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ99:OFFSET(AJ99,-MIN(year-_yr2,ageMax)+1,0))","v":2.0561445828572165},{"$f":"MMULT(W100:OFFSET(W100,0,-MIN(year-yr0, ageMax)), AI100:OFFSET(AI100,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,0,0,{"$f":"'Base Case - PC2'!AH100 - AI100","v":19.981351629536885},{"$f":"MMULT(W100:OFFSET(W100,0,-MIN(year-yr0, ageMax)), AP100:OFFSET(AP100,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.20875029150899907,0,0.20875029150899907,0,0,null,2064,141.73090112302143,111.09246679107028,20.7,53.7,75,162.80000000000001,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W101 - W101","v":0.19578544257112121},{"$f":"AJ101+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ100:OFFSET(AJ100,-MIN(year-_yr2,ageMax)+1,0))","v":2.0667415711667152},{"$f":"MMULT(W101:OFFSET(W101,0,-MIN(year-yr0, ageMax)), AI101:OFFSET(AI101,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,0,0,{"$f":"'Base Case - PC2'!AH101 - AI101","v":19.981351629536885},{"$f":"MMULT(W101:OFFSET(W101,0,-MIN(year-yr0, ageMax)), AP101:OFFSET(AP101,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.20267018593106703,0,0.20267018593106703,0,0,null,2065,141.73090112302143,111.09246679107028,21.1,54.4,75.8,164.9,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W102 - W102","v":0.19642651626696209},{"$f":"AJ102+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ101:OFFSET(AJ101,-MIN(year-_yr2,ageMax)+1,0))","v":2.0771732586942511},{"$f":"MMULT(W102:OFFSET(W102,0,-MIN(year-yr0, ageMax)), AI102:OFFSET(AI102,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,0,0,{"$f":"'Base Case - PC2'!AH102 - AI102","v":19.981351629536885},{"$f":"MMULT(W102:OFFSET(W102,0,-MIN(year-yr0, ageMax)), AP102:OFFSET(AP102,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.19676717080686118,0,0.19676717080686118,0,0,null,2066,141.73090112302143,111.09246679107028,21.6,55.1,76.599999999999994,167,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W103 - W103","v":0.19719258081602556},{"$f":"AJ103+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ102:OFFSET(AJ102,-MIN(year-_yr2,ageMax)+1,0))","v":2.0876361582900138},{"$f":"MMULT(W103:OFFSET(W103,0,-MIN(year-yr0, ageMax)), AI103:OFFSET(AI103,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,0,0,{"$f":"'Base Case - PC2'!AH103 - AI103","v":19.981351629536885},{"$f":"MMULT(W103:OFFSET(W103,0,-MIN(year-yr0, ageMax)), AP103:OFFSET(AP103,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.19103608816200118,0,0.19103608816200118,0,0,null,2067,141.73090112302143,111.09246679107028,22,55.8,77.400000000000006,169.1,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W104 - W104","v":0.19815757495887623},{"$f":"AJ104+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ103:OFFSET(AJ103,-MIN(year-_yr2,ageMax)+1,0))","v":2.0982926041318297},{"$f":"MMULT(W104:OFFSET(W104,0,-MIN(year-yr0, ageMax)), AI104:OFFSET(AI104,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,0,0,{"$f":"'Base Case - PC2'!AH104 - AI104","v":19.981351629536885},{"$f":"MMULT(W104:OFFSET(W104,0,-MIN(year-yr0, ageMax)), AP104:OFFSET(AP104,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.18547193025437006,0,0.18547193025437006,0,0,null,2068,141.73090112302143,111.09246679107028,22.4,56.5,78.2,171.3,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W105 - W105","v":0.19931404174400227},{"$f":"AJ105+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ104:OFFSET(AJ104,-MIN(year-_yr2,ageMax)+1,0))","v":2.109215385386578},{"$f":"MMULT(W105:OFFSET(W105,0,-MIN(year-yr0, ageMax)), AI105:OFFSET(AI105,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,0,0,{"$f":"'Base Case - PC2'!AH105 - AI105","v":19.981351629536885},{"$f":"MMULT(W105:OFFSET(W105,0,-MIN(year-yr0, ageMax)), AP105:OFFSET(AP105,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.18006983519841754,0,0.18006983519841754,0,0,null,2069,141.73090112302143,111.09246679107028,22.9,57.3,79,173.5,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,2070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},19.112597210861392,{"$f":"'Base Case - PC2'!W106 - W106","v":0.20058500475710386},{"$f":"AJ106+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ105:OFFSET(AJ105,-MIN(year-_yr2,ageMax)+1,0))","v":2.1203713301064848},{"$f":"MMULT(W106:OFFSET(W106,0,-MIN(year-yr0, ageMax)), AI106:OFFSET(AI106,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":0},9.6080114905709024,0,0,{"$f":"'Base Case - PC2'!AH106 - AI106","v":19.981351629536885},{"$f":"MMULT(W106:OFFSET(W106,0,-MIN(year-yr0, ageMax)), AP106:OFFSET(AP106,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.17482508271691022,0,0.17482508271691022,0,0,null,2070,141.73090112302143,111.09246679107028,23.3,58,79.8,175.7,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2071,141.73090112302143,111.09246679107028,23.8,58.7,80.599999999999994,177.9,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2072,141.73090112302143,111.09246679107028,24.3,59.5,81.5,180.2,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2073,141.73090112302143,111.09246679107028,24.8,60.3,82.3,182.5,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2074,141.73090112302143,111.09246679107028,25.3,61,83.1,184.9,{"$f":"(AQ110*AZ110) * adjCO2","v":0},{"$f":"$BF110*BB110* (1+BG$5)^-($AY110-yrDsc) *110.664/106.301","v":0},0,0,0,0.45,2.5369999999999999,4.6230000000000002,{"$f":"dolNOx_1","v":0.45},{"$f":"dolNOx_2","v":2.5369999999999999},{"$f":"dolNOx_3","v":4.6230000000000002},{"$f":"(AQ110*BA110) * adjNOx","v":0},{"$f":"$BQ110*BK110* (1+BR$5)^-($AY110-yrDsc)","v":0},{"$f":"$BQ110*BL110* (1+BS$5)^-($AY110-yrDsc)","v":0},{"$f":"$BQ110*BM110* (1+BT$5)^-($AY110-yrDsc)","v":0},{"$f":"$BQ110*BN110* (1+BU$5)^-($AY110-yrDsc)","v":0},{"$f":"$BQ110*BO110* (1+BV$5)^-($AY110-yrDsc)","v":0},{"$f":"$BQ110*BP110* (1+BW$5)^-($AY110-yrDsc)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2075,141.73090112302143,111.09246679107028,25.8,61.8,84,187.2,0,0,0,0,0,{"$f":"dolNOx_1","v":0.45},{"$f":"dolNOx_2","v":2.5369999999999999},{"$f":"dolNOx_3","v":4.6230000000000002},0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2076,{"$f":"AZ111","v":141.73090112302143},111.09246679107028,26.3,62.6,84.9,189.6,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2077,141.73090112302143,111.09246679107028,26.8,63.4,85.7,192.1,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2078,141.73090112302143,111.09246679107028,27.4,64.2,86.6,194.5,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2079,141.73090112302143,111.09246679107028,27.9,65.099999999999994,87.5,197,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2080,141.73090112302143,111.09246679107028,28.5,65.900000000000006,88.4,199.5,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2081,141.73090112302143,111.09246679107028,29,66.7,89.3,202.1,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2082,141.73090112302143,111.09246679107028,29.6,67.599999999999994,90.2,204.7,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2083,141.73090112302143,111.09246679107028,30.2,68.5,91.2,207.3,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2084,141.73090112302143,111.09246679107028,30.8,69.3,92.1,209.9,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2085,141.73090112302143,111.09246679107028,31.4,70.2,93.1,212.6,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2086,141.73090112302143,111.09246679107028,32.1,71.099999999999994,94,215.4,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2087,141.73090112302143,111.09246679107028,32.700000000000003,72.099999999999994,95,218.1,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2088,141.73090112302143,111.09246679107028,33.299999999999997,73,96,220.9,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2089,141.73090112302143,111.09246679107028,34,73.900000000000006,96.9,223.7,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2090,141.73090112302143,111.09246679107028,34.700000000000003,74.900000000000006,97.9,226.6,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2091,141.73090112302143,111.09246679107028,35.4,75.8,99,229.5,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2092,{"$f":"AZ127","v":141.73090112302143},111.09246679107028,36.1,76.8,100,232.4,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2093,141.73090112302143,111.09246679107028,36.799999999999997,77.8,101,235.4,0,0,0,0,0,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,0,0,0,0,0,0,0]

{"sheet":"Price Forecast","index":11,"n_rows":45,"n_cols":16,"rows_kept":45,"cut":false,"hidden":false,"merged":[[3,7,4,7],[3,15,4,15]]}
[null,{"$f":"RIGHT(CELL(\"filename\",A1), LEN(CELL(\"filename\",A1)) - FIND(\"]\",CELL(\"filename\",A1)))","v":"Price Forecast"}]
[]
[null,"Price Trends",null,null,null,null,null,null,null,"Rescaled"]
[null,"Year","Default","Low","High","MWO-Only","AEO Chained","Constant Prices",null,"Year","Default","Low","High","MWO-Only","AEO Chained","Constant Prices"]
[null,null,0.28905446301572912,0.19190892559296602,0.37032681580606908,0.39625970425675183,null,null,null,null,0.28905446301572912,0.19190892559296602,0.37032681580606908,0.39625970425675183]
[null,2010,1,1,1,1,1,1,null,2010,{"$f":"C6/C$10","v":1.0756487118039355},{"$f":"D6/D$10","v":1.0584099390462312},{"$f":"E6/E$10","v":1.0868995449074872},1.1323648720224677,1.0540575810558261,{"$f":"H6/H$10","v":1}]
[null,2011,0.98143989125978337,0.98552192865590493,0.97881984845165815,0.96815821380231015,0.98923452963657632,1,null,2011,{"$f":"C7/C$10","v":1.0556845547465805},{"$f":"D7/D$10","v":1.0430862044374205},{"$f":"E7/E$10","v":1.0638788478285228},{"$f":"F7/F$10","v":1.0963083518697538},1.0427101554056275,{"$f":"H7/H$10","v":1}]
[null,2012,0.96337343740228298,0.97137056507197739,0.95825785149599163,0.93786351344391139,0.97832951726398554,1,null,2012,1.036251396927895,1.0281082605691347,{"$f":"E8/E$10","v":1.0415300226950197},1.0620036973754565,1.0312156444427907,1]
[null,2013,0.9460855291831326,0.95777388286846543,0.9386333789243313,0.90946355307213533,0.96443897542090251,1,null,2013,1.0176556807221813,1.0137173969868847,1.0202001923878325,1.0298445798836273,1.0165742135081157,1]
[null,2014,0.92967154520450501,0.94481350099672501,0.9200482277183365,0.88310757840266052,0.94871477419508921,1,null,2014,1,1,1,1,1,1]
[null,2015,0.91416332166123249,0.93252165014398225,0.9025315987203969,0.8588782558610466,0.93213595259752413,1,null,2015,0.98331859932331145,0.98699018288818319,0.98096118391382614,0.97256356628097429,0.98252496741011452,1]
[null,2016,0.8996670716686086,0.9209900552538165,0.88619628350188806,0.83696708944754183,0.91572582476476572,1,null,2016,0.9677257266927578,0.97478502824337698,0.96320633723690852,0.94775213112928292,0.96522774776190023,1]
[null,2017,0.88614283119266957,0.91019451318171662,0.87099010708907976,0.81717409598782298,0.89934926864055054,1,null,2017,0.95317839484668732,0.96335891921687478,0.9466787510140442,0.92533924062332684,0.94796591462758506,1]
[null,2018,0.87324873357292154,0.89986793408412014,0.85652323782688466,0.7987304311731096,0.88268067308944054,1,null,2018,0.93930887535213115,0.95242916526363153,0.9309547173967283,0.90445428247578863,0.93039625512138413,1]
[null,2019,0.86062115620923019,0.88972201263745299,0.84238490638710295,0.78083770375109551,0.86605790066005084,1,null,2019,0.92572603802767195,0.94169062116369673,0.91558777138907832,0.88419318647842682,0.91287489582402015,1]
[null,2020,0.84805480715008774,0.87959249098105174,0.82834448307028896,0.76301372219388908,0.8483094489302293,1,null,2020,0.91220906085012687,0.93096943476477767,0.90032724167572475,0.86400993588346986,0.89416700572619834,1]
[null,2021,0.83560826513330944,0.86952671054177488,0.81446715201938114,0.74530457063807964,0.82931793282331667,1,null,2021,0.8988209539633657,0.92031571270358981,0.88524397687196243,0.84395671474834921,0.87414885419796329,{"$f":"H17/H$10","v":1}]
[null,2022,0.82339733082414468,0.85961914015199969,0.80088114300693725,0.72796114301338621,0.80991583613299567,1,null,2022,0.88568627820379009,0.90982944173125169,0.8704773498592282,0.8243176265456823,0.85369792709315229,1]
[null,2023,0.81160188014701962,0.85001772518831265,0.78778467118802209,0.71135615562670063,0.79089919603584569,1,null,2023,0.87299851687779373,0.89966720870477812,0.85624280059935554,0.80551472212862341,0.83365329343254113,1]
[null,2024,0.80032175305730791,0.84080682083077563,0.77528573708697968,0.69568471866299697,0.77238457519933001,1,null,2024,0.8608650627047606,0.8899182959851567,0.84265771481310392,0.78776893741681098,0.81413781697943766,1]
[null,2025,0.78956847969899635,0.83199931029803731,0.76339395841665914,0.68097879547552853,0.75434179673024571,1,null,2025,0.84929831806921718,0.88059633929905201,0.82973254598819191,{"$f":"F21/F$10","v":0.77111646658866106},0.79511968955078849,1]
[null,2026,0.77935015694021581,0.82360529713554209,0.75211515714831767,0.66724030878484397,0.73638411701854312,1,null,2026,0.83830699235693806,0.87171203233938221,0.8174736220225296,0.75555948686538166,0.77619126111249592,1]
[null,2027,0.76961588150963134,0.81558620714225272,0.7413902421654669,0.65433988198275916,0.71876642006870128,1,null,2027,0.82783633152968517,0.86322454778837854,0.80581671680849765,0.74095149672060368,0.75762119408177109,1]
[null,2028,0.76025341592924311,0.80785218769351064,0.73109321763863144,0.64206380031159538,0.70126325469963047,1,null,2028,0.81776560748883198,0.85503878473505313,0.79462488553637889,0.72705049307009895,0.73917184993202811,1]
[null,2029,0.75112247887612327,0.80028907553950956,0.72106824435826822,0.63015303764574104,0.68409252679794419,1,null,2029,0.80794392681008076,0.84703391166113706,0.78372874664024239,0.71356316382828877,0.72107291401500895,1]
[null,2030,0.74211570568259144,0.79280882600384817,0.71119661275130353,0.61843999036479269,0.66718887116467873,1,null,2030,0.79825580282694797,0.83911674120604707,0.7729992747391381,0.7002997205430046,0.70325548764720847,1]
[null,2031,0.7332541050832948,0.78542948932224665,0.70150076258453409,0.60695783800600334,0.65065274598075096,1,null,2031,0.78872383355779363,0.83130637791867157,0.76246085960538523,0.68729773455670162,0.68582545953580121,1]
[null,2032,0.7245737339724696,0.77818188787305576,0.69201939868507756,0.59577819456921077,0.63447256284813369,1,null,2032,0.77938680355445433,0.823635444510602,0.75215556949796369,0.67463829904714123,0.6687706148419944,1]
[null,2033,0.71609843086523306,0.77108692329698147,0.68277764887139991,0.58495708843008487,0.61900043703225138,1,null,2033,0.77027035468500749,0.81612606348610406,0.74211071583132859,0.66238485857876839,0.65246210333071408,1]
[null,2034,0.70786729314842867,0.76417852893575289,0.67381707034255478,0.57457558810200537,0.60399998415537814,1,null,2034,0.76141654200324604,0.80881415023132885,0.73237146710621903,0.65062921228836146,0.63665076225657513,1]
[null,2035,0.69991200729506486,0.75748472489324592,0.66517090468192375,0.56468247215278367,0.58941042218461537,1,null,2035,0.75285944902304325,0.80172936150271157,0.72297395358448435,0.63942659531261758,0.62127252385700893,1]
[null,2036,0.69222137537001249,0.7509975659168312,0.65682569524131151,0.55524682208276965,0.57504628307393835,1,null,2036,0.7445870306999024,0.79486328796590133,0.71390354924132526,0.62874199662863728,0.60613189413205926,1]
[null,2037,0.68476948707252028,0.74469654187398371,0.64875215840980982,0.54621228713490477,0.56103220308102542,1,null,2037,0.73657141665219805,0.78819422149278229,0.70512842573337231,0.61851160661861582,0.59136024687400668,1]
[null,2038,0.67751477113946013,0.73854762889276449,0.64090427536851369,0.53749551726384981,0.54735965114216389,1,null,2038,{"$f":"C34/C$10","v":0.72876789080429849},0.7816861508791294,0.69659856522730035,0.60864104261912932,0.57694858985047015,1]
[null,2039,0.67041660977060846,0.73251727353058782,0.63323734298606349,0.52901745035499859,0.53402030409866186,1,null,2039,0.72113276267171667,0.77530356282782087,0.68826537990997871,0.59904077746889006,0.56288814997293213,1]
[null,2040,0.66344893339047295,0.72658400073972573,0.62572260748791331,0.52072745956622979,0.5210060416301292,1,null,2040,0.71363799054915722,0.76902372793489993,0.68009761731693918,0.58965348311029853,0.54917036795612506,1]
[null,2041,0.65660672316647573,0.72074411824263396,0.61835413902292358,0.5126138999217803,0.50830894131123761,1,null,2041,0.70627817593582287,0.76284273825711579,0.67208883229567662,0.58046597318186477,0.53578689310757099,1]
[null,2042,0.64990161700989091,0.71500816115008736,0.61114394029170427,0.50469597301354263,0.49592127378894768,1,null,2042,0.6990658371359838,0.75677174426042182,0.66425207057602187,0.57149999089173498,0.52272957824410227,1]
[null,2043,0.64335169178778884,0.7093922825292982,0.60411085271219789,0.49700478738506587,0.48383549807726989,1,null,2043,0.69202041850841756,0.75082784251170132,0.65660781088656184,0.5627907624618439,0.50999047473226788,1]
[]
[null,"Price Scaling Factors"]
[null,"Low",{"$f":"K6/L6","v":1.0162874252420937}]
[null,"High",{"$f":"K6/M6","v":0.98964869094272245}]
[null,"MWO-Only",{"$f":"K6/N6","v":0.94991352909311466}]
[null,"AEO Chained",{"$f":"K6/O6","v":1.0204838247323091}]

{"sheet":"Housing Projections","index":12,"n_rows":61,"n_cols":15,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[null,"Housing Projections"]
[]
[null,"Source: Annual Energy Outlook 2010"]
[]
[null,"Projected Total Housing Stock (millions)",null,null,null,null,"Projected Housing Starts (millions)",null,null,null,null,"Demolitions (Calculated)"]
[null,null,"Reference","High","Low",null,null,"Reference","High","Low",null,null,"Reference","High","Low"]
[]
[null,1990,93.99,93.99,93.99,null,1990,1.3809999999999998,1.3809999999999998,1.3809999999999998,null,1990,"-","-","-"]
[null,{"$f":"B8+1","v":1991},94.870499999999993,94.870499999999993,94.870499999999993,null,{"$f":"G8+1","v":1991},1.1848000000000001,1.1848000000000001,1.1848000000000001,null,{"$f":"L8+1","v":1991},{"$f":"(C8+H8)-C9","v":0.50050000000000239},{"$f":"(D8+I8)-D9","v":0.50050000000000239},{"$f":"(E8+J8)-E9","v":0.50050000000000239}]
[null,{"$f":"B9+1","v":1992},95.751000000000005,95.751000000000005,95.751000000000005,null,{"$f":"G9+1","v":1992},1.4100999999999999,1.4100999999999999,1.4100999999999999,null,{"$f":"L9+1","v":1992},{"$f":"(C9+H9)-C10","v":0.30429999999998358},{"$f":"(D9+I9)-D10","v":0.30429999999998358},{"$f":"(E9+J9)-E10","v":0.30429999999998358}]
[null,1993,96.631500000000017,96.631500000000017,96.631500000000017,null,1993,1.542,1.542,1.542,null,1993,0.52959999999998786,0.52959999999998786,0.52959999999998786]
[null,1994,97.875399999999999,97.875399999999999,97.875399999999999,null,1994,1.7613999999999999,1.7613999999999999,1.7613999999999999,null,1994,0.29810000000001935,0.29810000000001935,0.29810000000001935]
[null,1995,99.059300000000007,99.059300000000007,99.059300000000007,null,1995,1.6944000000000001,1.6944000000000001,1.6944000000000001,null,1995,0.57749999999998636,0.57749999999998636,0.57749999999998636]
[null,1996,100.1,100.1,100.1,null,1996,1.8182,1.8182,1.8182,null,1996,0.65370000000001482,0.65370000000001482,0.65370000000001482]
[null,1997,101.31,101.31,101.31,null,1997,1.4929999999999999,1.4929999999999999,1.4929999999999999,null,1997,0.60819999999999652,0.60819999999999652,0.60819999999999652]
[null,1998,102.61,102.61,102.61,null,1998,1.5351999999999999,1.5351999999999999,1.5351999999999999,null,1998,0.19299999999999784,0.19299999999999784,0.19299999999999784]
[null,1999,103.83,103.83,103.83,null,1999,1.6368,1.6368,1.6368,null,1999,0.31520000000000437,0.31520000000000437,0.31520000000000437]
[null,2000,105.01,105.01,105.01,null,2000,1.6951999999999998,1.6951999999999998,1.6951999999999998,null,2000,0.45679999999998699,0.45679999999998699,0.45679999999998699]
[null,2001,106.27,106.27,106.27,null,2001,1.7236000000000002,1.7236000000000002,1.7236000000000002,null,2001,0.43520000000000891,0.43520000000000891,0.43520000000000891]
[null,2002,107.35,107.35,107.35,null,2002,1.7483,1.7483,1.7483,null,2002,0.64360000000000639,0.64360000000000639,0.64360000000000639]
[null,2003,108.53,108.53,108.53,null,2003,1.7886,1.7886,1.7886,null,2003,0.56829999999999359,0.56829999999999359,0.56829999999999359]
[null,2004,109.73,109.73,109.73,null,2004,1.8012000000000001,1.8012000000000001,1.8012000000000001,null,2004,0.58859999999999957,0.58859999999999957,0.58859999999999957]
[null,2005,111.09060642236422,111.09060642236422,111.09060642236422,null,2005,2.2207500934600799,2.2200000286102299,2.2200000286102299,null,2005,0.44059357763578078,0.44059357763578078,0.44059357763578078]
[null,2006,112.50441263774023,112.50441263774023,112.50441263774023,null,2006,1.9242680000000001,1.923554,1.923554,null,2006,0.80694387808406987,0.80619381323421635,0.80619381323421635]
[null,2007,112.479675,112.479675,112.479675,null,2007,1.4374169999999999,1.4374169999999999,1.4374169999999999,null,2007,1.9490056377402283,1.9482916377402262,1.9482916377402262]
[null,2008,113.326042,113.326042,113.326042,null,2008,0.98191700000000004,0.98191700000000004,0.98191700000000004,null,2008,0.59104999999999563,0.59104999999999563,0.59104999999999563]
[null,2009,114.03112,114.031120300293,114.031120300293,null,2009,0.60770500000000005,0.60770511627197299,0.60770511627197299,null,2009,0.27683899999999539,0.27683869970699959,0.27683869970699959]
[null,2010,115.26424400000001,115.26424407959,115.26424407959,null,2010,0.92424399999999995,0.92424380779266402,0.92424380779266402,null,2010,-0.62541900000000794,-0.62541866302503024,-0.62541866302503024]
[null,2011,116.23286400000001,116.47640991210901,116.01049041748,null,2011,1.4855659999999999,1.7291126251220701,1.26319599151611,null,2011,-4.4375999999999749E-2,-0.28792202472634187,0.17799746990266385]
[null,2012,117.43796500000001,117.96575927734401,116.93586730957,null,2012,1.7247969999999999,2.0101902484893799,1.44398188591003,null,2012,0.28046500000000663,0.23976325988707003,0.33781909942611321]
[null,2013,118.702805,119.54103851318401,117.905380249023,null,2013,1.788122,2.10090303421021,1.49046111106873,null,2013,0.45995700000000284,0.43491101264937981,0.47446894645703708]
[null,2014,119.98215500000001,121.14665222168,118.879013061523,null,2014,1.8066469999999999,2.1365201473236102,1.49733757972717,null,2014,0.50877199999999334,0.4952893257142108,0.51682829856872559]
[null,2015,121.328636,122.86395263671901,119.89486694335901,null,2015,1.878269,2.2540202140808101,1.5427936315536499,null,2015,0.46016600000000096,0.41921973228460274,0.4814836978911643]
[null,2016,122.74247699999999,124.66251373291,120.934127807617,null,2016,1.950704,2.3419003486633301,1.56992948055267,null,2016,0.46442800000001228,0.45545911788981641,0.50353276729565266]
[null,2017,124.174751,126.47454071044901,121.987869262695,null,2017,1.974772,2.3625323772430402,1.58851253986359,null,2017,0.51842999999999506,0.52987337112432442,0.51618802547467624]
[null,2018,125.62758599999999,128.322021484375,123.06427001953099,null,2018,2.0011860000000001,2.4053537845611599,1.61551642417908,null,2018,0.52193700000000831,0.51505160331703337,0.51211178302759208]
[null,2019,127.106407,130.19857788085901,124.146408081055,null,2019,2.0331999999999999,2.4419784545898402,1.6257642507553101,null,2019,0.52236499999999353,0.52879738807715171,0.53337836265507121]
[null,2020,128.580276,132.08700561523401,125.223182678223,null,2020,2.0343580000000001,2.4614791870117201,1.62499558925629,null,2020,0.55933100000001446,0.55355072021484375,0.54898965358731289]
[null,2021,129.98310900000001,133.91465759277301,126.226806640625,null,2021,1.9693039999999999,2.4082696437835698,1.55632436275482,null,2021,0.63152499999998213,0.63382720947271309,0.62137162685428393]
[null,2022,131.329712,135.70248413085901,127.16644287109401,null,2022,1.918642,2.3756775856018102,1.49638736248016,null,2022,0.62270100000000639,0.62044310569757499,0.61668813228581598]
[null,2023,132.64355499999999,137.47056579589801,128.05497741699199,null,2023,1.8911690000000001,2.36294388771057,1.4489769935607899,null,2023,0.60479900000001408,0.60759592056280098,0.60785281658218082]
[null,2024,133.94326799999999,139.2333984375,128.90634155273401,null,2024,1.882047,2.3645160198211701,1.41515636444092,null,2024,{"$f":"(C41+H41)-C42","v":0.59145599999999376},0.60011124610858246,0.59761285781877405]
[null,2025,135.249664,141.02362060546901,129.74188232421901,null,2025,1.893591,2.39851021766663,1.4024289846420299,null,2025,0.57565099999999347,0.5742938518521612,0.57961559295591769]
[null,2026,136.54336499999999,142.83383178710901,130.54902648925801,null,2026,1.8856900000000001,2.4251832962036102,1.37704789638519,null,2026,0.59988999999998782,0.58829903602662625,0.59528481960302315]
[null,2027,137.801132,144.62155151367199,131.30326843261699,null,2027,1.854411,2.4093554019928001,1.3269683122634901,null,2027,0.62792300000000978,0.63746356964063011,0.62280595302621578]
[null,2028,139.00649999999999,146.36067199707,132.00253295898401,null,2028,1.806583,2.3674159049987802,1.2745399475097701,null,2028,0.64904300000000603,0.67023491859478668,0.6277037858964718]
[null,2029,140.17721599999999,148.07313537597699,132.65997314453099,null,2029,1.776124,2.3471403121948198,1.2349774837493901,null,2029,0.63586699999999041,0.65495252609179033,0.61709976196277694]
[null,2030,141.343628,149.78471374511699,133.29824829101599,null,2030,1.7758590000000001,2.3525364398956299,1.2177660465240501,null,2030,0.60971200000000181,0.6355619430548245,0.59670233726438937]
[null,2031,142.48225400000001,151.46116638183599,133.89659118652301,null,2031,1.751986,2.3236241340637198,1.17959332466125,null,2031,0.63723299999998062,0.67608380317662409,0.61942315101703116]
[null,2032,143.57617200000001,153.08001708984401,134.44776916503901,null,2032,1.7110529999999999,2.27208423614502,1.13393235206604,null,2032,0.65806799999998589,0.70477342605570925,0.6284153461452604]
[null,2033,144.651794,154.66664123535199,134.96910095214801,null,2033,1.696318,2.24566555023193,1.1052786111831701,null,2033,0.63543100000001118,0.6854600906370365,0.61260056495703452]
[null,2034,145.72572299999999,156.24198913574199,135.47525024414099,null,2034,1.6980029999999999,2.2399959564209002,1.09104681015015,null,2034,0.6223889999999983,0.67031764984193387,0.5991293191901832]
[null,2035,146.79415900000001,157.80885314941401,135.96311950683599,null,2035,1.695811,2.2369835376739502,1.0735681056976301,null,2035,0.62956699999998023,0.67313194274888133,0.60317754745514662]
[null,2036,147.8534324,159.36388330459593,136.4241384267807,null,2036,1.695811,2.2369835376739502,1.0735681056976301,null,2036,0.63653759999999693,0.68195338249202564,0.6125491857529255]
[null,2037,148.9127058,160.91891345977785,136.88515734672541,null,2037,1.695811,2.2369835376739502,1.0735681056976301,null,2037,0.63653759999999693,0.68195338249202564,0.6125491857529255]
[null,2038,149.97197919999999,162.47394361495978,137.34617626667011,null,2038,1.695811,2.2369835376739502,1.0735681056976301,null,2038,0.63653759999999693,0.68195338249202564,0.6125491857529255]
[null,2039,151.03125259999999,164.0289737701417,137.80719518661482,null,2039,1.695811,2.2369835376739502,1.0735681056976301,null,2039,0.63653759999999693,0.68195338249202564,0.6125491857529255]
[null,2040,152.09052599999998,165.58400392532363,138.26821410655953,null,2040,1.695811,2.2369835376739502,1.0735681056976301,null,2040,0.63653759999999693,0.68195338249202564,0.6125491857529255]
[null,2041,153.14979939999998,167.13903408050555,138.72923302650423,null,2041,1.695811,2.2369835376739502,1.0735681056976301,null,2041,0.63653759999999693,0.68195338249202564,0.6125491857529255]
[null,2042,154.20907279999997,168.69406423568748,139.19025194644894,null,2042,1.695811,2.2369835376739502,1.0735681056976301,null,2042,0.63653759999999693,0.68195338249202564,0.6125491857529255]
[null,2043,155.26834619999997,170.2490943908694,139.65127086639365,null,2043,1.695811,2.2369835376739502,1.0735681056976301,null,2043,0.63653759999999693,0.68195338249202564,0.6125491857529255]

{"sheet":"Elec Prices","index":13,"n_rows":74,"n_cols":5,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"RIGHT(CELL(\"filename\",A1), LEN(CELL(\"filename\",A1)) - FIND(\"]\",CELL(\"filename\",A1)))","v":"Elec Prices"}]
[]
[null,"Average Energy Prices (2010 $ / MMBtu)"]
[null,null,"Electricity ($/MMBtu site energy)"]
[null,null,"Ref.","High","Low"]
[null,2007,32.222958201567096,32.222958201567096,32.222958201567096]
[null,{"$f":"B6+1","v":2008},33.718348802794203,33.718348802794203,33.718348802794203]
[null,{"$f":"B7+1","v":2009},32.748273409659873,32.769209368451733,32.771639493844127]
[null,2010,31.338298194525855,31.378878224750501,31.346749571709282]
[null,2011,30.283863751754502,30.732171246326288,29.983375820576043]
[null,2012,31.482168586596565,32.111105140571937,31.033435320703891]
[null,2013,31.872881413078311,32.451504278800279,31.214941347625331]
[null,2014,31.889411103681788,32.479518331614344,31.215163497402877]
[null,2015,31.827970402716172,32.528256061065498,31.079744856499818]
[null,2016,32.049013110490797,32.826388789448629,31.177258950145994]
[null,2017,32.208110749557598,32.957603970213533,31.110822644506555]
[null,2018,32.185179234659991,33.05688753513094,31.03562011547238]
[null,2019,32.084556857303433,33.174147846393119,30.819302252544773]
[null,2020,32.251909720198974,33.404488189625361,30.933100890751795]
[null,2021,32.418274103342732,33.625529149996872,31.006251914884032]
[null,2022,32.493573776566052,33.652550289892339,31.080082910509152]
[null,2023,32.612209576940401,33.770301262402121,31.158494055025617]
[null,2024,32.696792452422862,34.151444601565203,31.419798213770079]
[null,2025,32.671266178176808,34.501069716640771,31.737370013555083]
[null,2026,32.811444962977752,34.897435144907021,31.702239440911413]
[null,2027,32.987704271505734,35.22452847733031,31.571646279523709]
[null,2028,33.150612013878117,35.622362025865364,31.61530160841253]
[null,2029,33.557748188367093,36.048418254831695,31.702052062403499]
[null,2030,33.883473535101693,36.491748077803251,31.645716810561041]
[null,2031,34.240319789431638,36.796858240937844,31.750614003769719]
[null,2032,34.545693188817616,36.815441552761797,31.97699235401339]
[null,2033,34.694394573117883,36.792241389039702,32.119755459734989]
[null,2034,34.935605913860933,37.024331886171453,32.281142443761659]
[null,2035,35.154587600841609,37.306265066430413,32.413093616398079]
[null,2036,{"$f":"C34*(C$34/C$19)^(1/15)","v":35.357138716312669},{"$f":"D34*(D$34/D$19)^(1/15)","v":37.582030003704197},{"$f":"E34*(E$34/E$19)^(1/15)","v":32.51424086033996}]
[null,2037,{"$f":"C35*(C$34/C$19)^(1/15)","v":35.560856875893151},{"$f":"D35*(D$34/D$19)^(1/15)","v":37.859833373410019},{"$f":"E35*(E$34/E$19)^(1/15)","v":32.615703741075976}]
[null,2038,35.765748803771906,38.139690243477908,32.717483243572026]
[null,2039,35.971821262880724,38.421615793218834,32.81958035586765]
[null,2040,36.179081055117564,38.70562531414803,32.921996069085651]
[null,2041,36.387535021571054,38.991734210814371,33.024731377441682]
[null,2042,36.597190042746305,39.279958001635954,33.127787278253919]
[null,2043,36.808053038792011,39.570312319741767,33.231164771952734]
[null,2044,37.020130969728875,39.862812913819646,33.33486486209042]
[null,2045,37.233430835679343,40.157475648970468,33.438888555350907]
[null,2046,37.44795967709863,40.454316507568684,33.543236861559556]
[null,2047,37.663724575007151,40.753351590129171,33.647910793692958]
[null,2048,37.880732651224207,41.054597116180531,33.752911367888771]
[null,2049,38.098991068603077,41.358069425144834,33.858239603455566]
[null,2050,38.318507031267444,41.663784977223848,33.963896522882749]
[null,2051,38.539287784849179,41.971760354291845,34.069883151850462]
[null,2052,38.761340616727502,42.282012260794986,34.176200519239558]
[null,2053,38.984672856269519,42.594557524657368,34.282849657141576]
[null,2054,39.20929187507214,42.90941309819376,34.389831600868774]
[null,2055,39.435205087205404,43.226596059029099,34.497147388964166]
[null,2056,39.662419949457188,43.546123611024747,34.604798063211604]
[null,2057,39.890943961579346,43.868013085211651,34.712784668645909]
[null,2058,40.120784666535251,44.192281940730354,34.821108253563004]
[null,2059,40.351949650748764,44.51894776577798,34.929769869530077]
[null,2060,40.584446544354641,44.84802827856219,35.038770571395816]
[null,2061,40.818283021450391,45.179541328262232,35.148111417300619]
[null,2062,41.053466800349575,45.513504895997066,35.257793468686906]
[null,2063,41.290005643836565,45.849937095800648,35.367817790309374]
[null,2064,41.527907359422763,46.188856175604421,35.478185450245377]
[null,2065,41.767179799604328,46.530280518227102,35.588897519905274]
[null,2066,42.007830862121352,46.874228642371712,35.699955074042819]
[null,2067,42.249868490218539,47.220719203630068,35.811359190765629]
[null,2068,42.493300672907395,47.569770995494636,35.92311095154561]
[null,2069,42.738135445229929,47.921402950377868,36.035211441229478]
[null,2070,42.984380888523866,48.275634140639099,36.147661748049295]
[null,2071,43.232045130689379,48.632483779619037,36.260462963633017]
[null,2072,43.481136346457383,48.991971222681855,36.373616183015095]
[null,{"$f":"B71+1","v":2073},43.731662757659358,49.354115968265056,36.487122504647118]
[null,"Source: AEO 2010"]
[null,"After 2035, the rate of change from 2020-2035 is used."]

{"sheet":"Heat Rates","index":14,"n_rows":71,"n_cols":3,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"RIGHT(CELL(\"filename\",A1), LEN(CELL(\"filename\",A1)) - FIND(\"]\",CELL(\"filename\",A1)))","v":"Heat Rates"}]
[]
[null,"Marginal Source to Site Conversion Factor"]
[null,null,"Elec"]
[null,null,"(Btu/kWh)"]
[null,2005,11500]
[null,2006,11500]
[null,2007,11200]
[null,2008,10250]
[null,2009,9999.9999999998799]
[null,2010,9999.9999999999709]
[null,2011,9999.9999999999709]
[null,2012,9999.9999999999709]
[null,2013,9999.9999999999709]
[null,2014,9999.9999999999709]
[null,2015,9999.9999999999709]
[null,2016,9999.9999999999709]
[null,2017,9700]
[null,2018,9000]
[null,2019,8300]
[null,2020,8088.2352941177105]
[null,2021,8088.2352941177105]
[null,2022,7948.7179487179155]
[null,2023,7200]
[null,2024,6966.2921348315122]
[null,2025,6500]
[null,2026,6308.7248322147498]
[null,2027,6308.7248322147498]
[null,2028,6308.7248322147498]
[null,2029,6308.7248322147498]
[null,2030,6308.7248322147498]
[null,2031,6308.7248322147498]
[null,2032,6308.7248322147498]
[null,2033,6308.7248322147498]
[null,2034,6308.7248322147498]
[null,2035,6308.7248322147498]
[null,2036,6308.7248322147498]
[null,2037,6308.7248322147498]
[null,2038,6308.7248322147498]
[null,2039,6308.7248322147498]
[null,2040,6308.7248322147498]
[null,2041,6308.7248322147498]
[null,2042,6308.7248322147498]
[null,2043,6308.7248322147498]
[null,2044,6308.7248322147498]
[null,2045,6308.7248322147498]
[null,2046,6308.7248322147498]
[null,2047,6308.7248322147498]
[null,2048,6308.7248322147498]
[null,{"$f":"B49+1","v":2049},6308.7248322147498]
[null,2050,6308.7248322147498]
[null,2051,6308.7248322147498]
[null,2052,6308.7248322147498]
[null,2053,6308.7248322147498]
[null,2054,6308.7248322147498]
[null,{"$f":"B55+1","v":2055},6308.7248322147498]
[null,2056,6308.7248322147498]
[null,2057,6308.7248322147498]
[null,2058,6308.7248322147498]
[null,2059,6308.7248322147498]
[null,2060,6308.7248322147498]
[null,2061,6308.7248322147498]
[null,2062,6308.7248322147498]
[null,2063,6308.7248322147498]
[null,2064,6308.7248322147498]
[null,2065,6308.7248322147498]
[null,2066,6308.7248322147498]
[null,2067,6308.7248322147498]
[null,2068,6308.7248322147498]
[null,2069,6308.7248322147498]
[null,2070,6308.7248322147498]

{"sheet":"Lifetime","index":15,"n_rows":36,"n_cols":5,"rows_kept":36,"cut":false,"hidden":false,"merged":[[9,4,10,4],[9,3,10,3],[9,2,10,2],[9,1,10,1]]}
[null,{"$f":"RIGHT(CELL(\"filename\",A1), LEN(CELL(\"filename\",A1)) - FIND(\"]\",CELL(\"filename\",A1)))","v":"Lifetime"}]
[]
[null,"Assumptions"]
[null,"Lifetime of Microwaves up to 2009:"]
[null,"   Average",{"$f":"D35","v":10.910758533030361}]
[null,"   alpha",4.75,"shape"]
[null,"   beta",10.28,"scale"]
[null,"   low value",1,"location"]
[]
[null,"Age","% retiring","% surviving","% surviving to next year"]
[]
[null,1,{"$f":"100%-D12","v":0},{"$f":" 1-IF(B12<low, 0, 1 - EXP(-(((B12-low)/beta)^alpha)))","v":1},{"$f":"D12","v":1}]
[null,2,{"$f":"D12-D13","v":1.5596577895182762E-5},0.99998440342210482,{"$f":"IF(D12>0,D13/D12,0)","v":0.99998440342210482}]
[null,3,{"$f":"D13-D14","v":4.0400204496859882E-4},0.99958040137713622,{"$f":"IF(D13>0,D14/D13,0)","v":0.9995959916538838}]
[null,4,2.4560345174308162E-3,0.9971243668597054,0.99754293450126963]
[null,5,8.3540546258663584E-3,0.98877031223383904,0.99162185289666904]
[null,6,2.0839038549905875E-2,0.96793127368393317,0.97892428778244145]
[null,7,4.2495900477833359E-2,0.92543537320609981,0.95609615926955793]
[null,8,7.4276698483788817E-2,0.85115867472231099,0.91973864341659761]
[null,9,0.11321340383029266,0.73794527089201833,0.86698907360930288]
[null,10,0.15035300360434523,0.58759226728767311,0.79625453331708385]
[null,11,0.17159095651849821,0.4160013107691749,0.70797614932789643]
[null,12,0.16423797468214985,0.25176333608702506,0.60519842022017101]
[null,13,0.1274786329619586,0.12428470312506645,0.49365688053206419]
[null,14,7.6913734220947272E-2,4.7370968904119182E-2,0.38114882775598097]
[null,15,3.4288932001110162E-2,1.308203690300902E-2,0.2761614804520382]
[null,16,1.064797544485574E-2,2.4340614581532805E-3,0.18606135085839867]
[null,17,2.1530632877121425E-3,2.8099817044113795E-4,0.1154441558983194]
[null,18,2.6265016469473323E-4,1.8348005746404716E-5,6.529581924893052E-2]
[null,19,1.7736865772000066E-5,6.1113997440465084E-7,3.3308250654129179E-2]
[null,20,6.0187911588016618E-7,9.2608585244846608E-9,1.5153416422328182E-2]
[]
[null,"sum: ",{"$f":"SUM(C12:C31)","v":0.99999999073914148}]
[]
[null,"wt. avg. lifetime = ",null,{"$f":"SUMPRODUCT(B12:B31,C12:C31)","v":10.910758533030361}]
[null,"max lifetime = ",null,13]