{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Labels","Charts","ROCIS","Summary (All TSLs)","Input and Summary","RIA Summary","Historical Shipment","Base Case PC1","Policy Case PC1","Base Case PC2","Policy Case PC2","Eff Distrib (fromOldRIA)","Rebate PC1 (noBarriers)","Rebate PC2 (noBarriers)","Rebate PC1 (auto) >>> NotUsed","Learning Rates","Housing Projections","Elec Prices","Heat Rates","Lifetime"],"not_rendered":{"charts":15,"images":3,"macros":1,"external_links":1,"defined_names":199,"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,"No Learning"]

{"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,{"$f":"SUM(H125:H154)","v":2.8510476477103357E-2},{"$f":"SUM(I125:I154)","v":2.041412613464174E-4}]
[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":1.6635141983882842E-2},{"$f":"SUM(I155:I184)","v":1.1911224297779294E-4}]
[null,2007,{"$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('Policy Case PC1'!$AV50:'Policy Case PC1'!$AV79)","v":2.73038041250281E-2},{"$f":"SUM('Policy Case PC2'!$AV50:'Policy Case PC2'!$AV79)","v":1.3284158000375537E-3}]
[null,{"$f":"B7+1","v":2008},2.8280000000000003,2.8280000000000003,null,"Disc. Oper. Cost Saving (2014-2070)",null,{"$f":"SUM('Policy Case PC1'!$AW50:'Policy Case PC1'!AW79)","v":0.27797881534252211},{"$f":"SUM('Policy Case PC2'!$AW50:'Policy Case PC2'!AW79)","v":1.9903975790450754E-3}]
[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",{"$f":"SUM(AS13:AS42)","v":7.3290570439445091E-2},{"$f":"SUM(AT13:AT42)*1000","v":1.7021482313192005}]
[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-'Policy Case PC1'!AE50","v":2.6027052786616878E-3},{"$f":"'Base Case PC2'!AD50-'Policy Case PC2'!AE50","v":6.0166790424615035E-5}]
[null,2014,2.8280000000000003,2.7001742968736062,null,null,1991,{"$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-'Policy Case PC1'!AE51","v":1.978585855052728E-3},{"$f":"'Base Case PC2'!AD51-'Policy Case PC2'!AE51","v":4.5755902399247095E-5}]
[null,2015,2.8280000000000003,2.7001742968736062,null,null,1992,{"$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},{"$f":"'Base Case PC1'!AD52-'Policy Case PC1'!AE52","v":1.5390163636936904E-3},{"$f":"'Base Case PC2'!AD52-'Policy Case PC2'!AE52","v":3.5611228909160353E-5}]
[null,2016,2.8280000000000003,2.7001742968736062,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-'Policy Case PC1'!AE53","v":1.2850893713913791E-3},{"$f":"'Base Case PC2'!AD53-'Policy Case PC2'!AE53","v":2.9751037877029374E-5}]
[null,2017,2.8280000000000003,2.7001742968736062,null,null,1994,{"$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,{"$f":"'Base Case PC1'!AD54-'Policy Case PC1'!AE54","v":1.0788687119678286E-3},{"$f":"'Base Case PC2'!AD54-'Policy Case PC2'!AE54","v":2.4985669042854042E-5}]
[null,2018,2.8280000000000003,2.7001742968736062,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-'Policy Case PC1'!AE55","v":1.0785747049801842E-3},{"$f":"'Base Case PC2'!AD55-'Policy Case PC2'!AE55","v":2.4985069927624393E-5}]
[null,2019,2.8280000000000003,2.7001742968736062,null,null,1996,{"$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,{"$f":"'Base Case PC1'!AD56-'Policy Case PC1'!AE56","v":1.1520220654741564E-3},{"$f":"'Base Case PC2'!AD56-'Policy Case PC2'!AE56","v":2.6696059013536777E-5}]
[null,2020,2.8280000000000003,2.7001742968736062,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-'Policy Case PC1'!AE57","v":1.3088777049823364E-3},{"$f":"'Base Case PC2'!AD57-'Policy Case PC2'!AE57","v":3.0335660539282383E-5}]
[null,2021,2.8280000000000003,2.7001742968736062,null,null,1998,{"$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,{"$f":"'Base Case PC1'!AD58-'Policy Case PC1'!AE58","v":1.5642850543589049E-3},{"$f":"'Base Case PC2'!AD58-'Policy Case PC2'!AE58","v":3.625073276075641E-5}]
[null,2022,2.8280000000000003,2.7001742968736062,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-'Policy Case PC1'!AE59","v":1.9033073459677752E-3},{"$f":"'Base Case PC2'!AD59-'Policy Case PC2'!AE59","v":4.4098408055803784E-5}]
[null,2023,2.8280000000000003,2.7001742968736062,null,null,2000,{"$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,{"$f":"'Base Case PC1'!AD60-'Policy Case PC1'!AE60","v":2.2838539433287508E-3},{"$f":"'Base Case PC2'!AD60-'Policy Case PC2'!AE60","v":5.2911063641247758E-5}]
[null,2024,2.8280000000000003,2.7001742968736062,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-'Policy Case PC1'!AE61","v":2.4864833850148926E-3},{"$f":"'Base Case PC2'!AD61-'Policy Case PC2'!AE61","v":5.7610307847011377E-5}]
[null,2025,2.8280000000000003,{"$f":"VLOOKUP(B25,StdsEF_MWO,2)","v":2.7001742968736062},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-'Policy Case PC1'!AE62","v":2.43878218875615E-3},{"$f":"'Base Case PC2'!AD62-'Policy Case PC2'!AE62","v":5.6526703490406005E-5}]
[null,2026,2.8280000000000003,2.7001742968736062,null,null,2003,{"$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,{"$f":"'Base Case PC1'!AD63-'Policy Case PC1'!AE63","v":2.2680604425513451E-3},{"$f":"'Base Case PC2'!AD63-'Policy Case PC2'!AE63","v":5.259959186373897E-5}]
[null,2027,2.8280000000000003,2.7001742968736062,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-'Policy Case PC1'!AE64","v":2.1465201012169643E-3},{"$f":"'Base Case PC2'!AD64-'Policy Case PC2'!AE64","v":4.9809222223806682E-5}]
[null,2028,2.8280000000000003,2.7001742968736062,null,null,2005,{"$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,{"$f":"'Base Case PC1'!AD65-'Policy Case PC1'!AE65","v":2.1416317333482482E-3},{"$f":"'Base Case PC2'!AD65-'Policy Case PC2'!AE65","v":4.9722571393351345E-5}]
[null,2029,2.8280000000000003,2.7001742968736062,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-'Policy Case PC1'!AE66","v":2.2482041569311662E-3},{"$f":"'Base Case PC2'!AD66-'Policy Case PC2'!AE66","v":5.2214626016150456E-5}]
[null,2030,2.8280000000000003,2.7001742968736062,null,null,2007,{"$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,{"$f":"'Base Case PC1'!AD67-'Policy Case PC1'!AE67","v":2.4360547392205945E-3},{"$f":"'Base Case PC2'!AD67-'Policy Case PC2'!AE67","v":5.658847579737003E-5}]
[null,2031,2.8280000000000003,2.7001742968736062,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-'Policy Case PC1'!AE68","v":2.669893903483711E-3},{"$f":"'Base Case PC2'!AD68-'Policy Case PC2'!AE68","v":6.2024601994337125E-5}]
[null,2032,2.8280000000000003,2.7001742968736062,null,null,2009,{"$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,{"$f":"'Base Case PC1'!AD69-'Policy Case PC1'!AE69","v":2.9091563919116936E-3},{"$f":"'Base Case PC2'!AD69-'Policy Case PC2'!AE69","v":6.7582112101977065E-5}]
[null,2033,2.8280000000000003,2.7001742968736062,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-'Policy Case PC1'!AE70","v":3.1094931341684173E-3},{"$f":"'Base Case PC2'!AD70-'Policy Case PC2'!AE70","v":7.2242543783768154E-5}]
[null,2034,2.8280000000000003,2.7001742968736062,null,null,{"$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-'Policy Case PC1'!AE71","v":3.2260016292511295E-3},{"$f":"'Base Case PC2'!AD71-'Policy Case PC2'!AE71","v":7.4964978943548033E-5}]
[null,2035,2.8280000000000003,2.7001742968736062,null,null,2012,{"$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,{"$f":"'Base Case PC1'!AD72-'Policy Case PC1'!AE72","v":3.2524525154116191E-3},{"$f":"'Base Case PC2'!AD72-'Policy Case PC2'!AE72","v":7.560679749882282E-5}]
[null,2036,2.8280000000000003,2.7001742968736062,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-'Policy Case PC1'!AE73","v":3.2257447388275295E-3},{"$f":"'Base Case PC2'!AD73-'Policy Case PC2'!AE73","v":7.502265161674071E-5}]
[null,2037,2.8280000000000003,2.7001742968736062,null,null,2014,{"$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,{"$f":"'Base Case PC1'!AD74-'Policy Case PC1'!AE74","v":3.2071842066550005E-3},{"$f":"'Base Case PC2'!AD74-'Policy Case PC2'!AE74","v":7.4630956022142536E-5}]
[null,2038,2.8280000000000003,2.7001742968736062,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-'Policy Case PC1'!AE75","v":3.2460869530801517E-3},{"$f":"'Base Case PC2'!AD75-'Policy Case PC2'!AE75","v":7.5572323229716742E-5}]
[null,2039,2.8280000000000003,2.7001742968736062,null,null,2016,{"$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,{"$f":"'Base Case PC1'!AD76-'Policy Case PC1'!AE76","v":3.357582638503942E-3},{"$f":"'Base Case PC2'!AD76-'Policy Case PC2'!AE76","v":7.8195822467069798E-5}]
[null,2040,2.8280000000000003,2.7001742968736062,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-'Policy Case PC1'!AE77","v":3.5256379162618146E-3},{"$f":"'Base Case PC2'!AD77-'Policy Case PC2'!AE77","v":8.2128886237792242E-5}]
[null,2041,2.8280000000000003,2.7001742968736062,null,null,2018,{"$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,{"$f":"'Base Case PC1'!AD78-'Policy Case PC1'!AE78","v":3.7184124406159924E-3},{"$f":"'Base Case PC2'!AD78-'Policy Case PC2'!AE78","v":8.6633316571022023E-5}]
[null,2042,2.8280000000000003,2.7001742968736062,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-'Policy Case PC1'!AE79","v":3.9020008243753068E-3},{"$f":"'Base Case PC2'!AD79-'Policy Case PC2'!AE79","v":9.0924119629270939E-5}]
[null,null,null,null,null,null,2020,{"$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":"'Policy Case PC1'!W22","v":11.637741545688545},{"$f":"'Policy Case PC2'!W22","v":0.11755294490594491},11.75529449059449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,null,{"$f":"'Base Case PC1'!AD62+'Base Case PC2'!AD62","v":15.531759332970676}]
[null,null,null,null,null,null,1987,{"$f":"'Policy Case PC1'!W23","v":11.792986249689211},{"$f":"'Policy 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":"'Policy Case PC1'!W24","v":10.275141944911608},{"$f":"'Policy Case PC2'!W24","v":0.10378931257486473},10.378931257486473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,null,{"$f":"'Base Case PC1'!AD64+'Base Case PC2'!AD64","v":15.231159127572171}]
[null,null,null,null,null,null,1989,{"$f":"'Policy Case PC1'!W25","v":9.6802200000000003},{"$f":"'Policy 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":"'Policy Case PC1'!W26","v":7.6160699999999997},{"$f":"'Policy Case PC2'!W26","v":7.6929999999999998E-2},7.6929999999999996,null,"PC1",null,null,null,null,"PC2",null,null,null,null,"Combined",null,null,null,null,null,null,null,null,null,null,null,2030,null,{"$f":"'Base Case PC1'!AD66+'Base Case PC2'!AD66","v":15.888326574826424}]
[null,null,null,null,null,null,1991,{"$f":"'Policy Case PC1'!W27","v":6.5567700000000002},{"$f":"'Policy 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":"'Policy Case PC1'!W28","v":7.1181000000000001},{"$f":"'Policy Case PC2'!W28","v":7.1900000000000006E-2},7.19,null,2012,{"$f":"('Policy Case PC1'!AN48)*-1","v":0},{"$f":"'Policy Case PC1'!AR48","v":0},{"$f":"N73+M73","v":0},null,2012,{"$f":"('Policy Case PC2'!AN48)*-1","v":0},{"$f":"'Policy 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":"'Policy Case PC1'!W29","v":7.1676000000000002},{"$f":"'Policy Case PC2'!W29","v":7.2400000000000006E-2},7.24,null,2013,{"$f":"('Policy Case PC1'!AN49)*-1","v":0},{"$f":"'Policy Case PC1'!AR49","v":0},{"$f":"N74+M74","v":0},null,2013,{"$f":"('Policy Case PC2'!AN49)*-1","v":0},{"$f":"'Policy 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":"'Policy Case PC1'!W30","v":8.4882600000000004},{"$f":"'Policy Case PC2'!W30","v":8.5739999999999997E-2},{"$f":"H75+I75","v":8.5739999999999998},null,2014,{"$f":"('Policy Case PC1'!AN50)*-1","v":-1.7035361282843285E-3},{"$f":"'Policy Case PC1'!AR50","v":1.8125966655328208E-3},1.0906053724849224E-4,null,2014,{"$f":"('Policy Case PC2'!AN50)*-1","v":-8.287923894947024E-5},{"$f":"'Policy Case PC2'!AR50","v":1.2978112477953223E-5},-6.9901126471517023E-5,null,2014,-1.7864153672337989E-3,1.825574778010774E-3,3.9159410776975215E-5,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":"'Policy Case PC1'!W31","v":8.0803799999999999},{"$f":"'Policy Case PC2'!W31","v":8.1620000000000012E-2},8.161999999999999,null,2015,{"$f":"('Policy Case PC1'!AN51)*-1","v":-1.6482388789726202E-3},{"$f":"'Policy Case PC1'!AR51","v":3.589178854700989E-3},1.9409399757283688E-3,null,2015,{"$f":"('Policy Case PC2'!AN51)*-1","v":-8.0193024692721849E-5},{"$f":"'Policy Case PC2'!AR51","v":2.5699009542474266E-5},-5.4494015150247583E-5,null,2015,-1.7284319036653421E-3,3.6148778642434631E-3,1.8864459605781212E-3,null,null,null,null,null,null,null,null,2035,null,{"$f":"'Base Case PC1'!AD71+'Base Case PC2'!AD71","v":16.680210658869171}]
[null,null,null,null,null,null,1996,{"$f":"'Policy Case PC1'!W32","v":8.6832900000000013},{"$f":"'Policy Case PC2'!W32","v":8.771000000000001E-2},8.7710000000000008,null,2016,{"$f":"('Policy Case PC1'!AN52)*-1","v":-1.5634028403680028E-3},{"$f":"'Policy Case PC1'!AR52","v":5.3416507655757945E-3},3.7782479252077917E-3,null,2016,{"$f":"('Policy Case PC2'!AN52)*-1","v":-7.6067958534280068E-5},{"$f":"'Policy Case PC2'!AR52","v":3.8247674343830127E-5},-3.7820284190449941E-5,null,2016,-1.6394707989022829E-3,5.3798984399196243E-3,3.7404276410173418E-3,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":"'Policy Case PC1'!W33","v":9.0505800000000001},{"$f":"'Policy Case PC2'!W33","v":9.1420000000000001E-2},9.1419999999999995,null,2017,{"$f":"('Policy Case PC1'!AN53)*-1","v":-1.4757019897155836E-3},{"$f":"'Policy Case PC1'!AR53","v":7.0311406245399857E-3},5.5554386348244025E-3,null,2017,{"$f":"('Policy Case PC2'!AN53)*-1","v":-7.1802122493515536E-5},{"$f":"'Policy Case PC2'!AR53","v":5.0345568691599928E-5},-2.1456553801915607E-5,null,2017,-1.5475041122090991E-3,7.0814861932315858E-3,5.5339820810224871E-3,null,null,null,null,null,null,null,null,2037,null,{"$f":"'Base Case PC1'!AD73+'Base Case PC2'!AD73","v":16.48657635681413}]
[null,null,null,null,null,null,1998,{"$f":"'Policy Case PC1'!W34","v":10.26135},{"$f":"'Policy Case PC2'!W34","v":0.10365000000000001},10.365,null,2018,{"$f":"('Policy Case PC1'!AN54)*-1","v":-1.4324380102954969E-3},{"$f":"'Policy Case PC1'!AR54","v":8.6577648823939583E-3},7.2253268720984618E-3,null,2018,{"$f":"('Policy Case PC2'!AN54)*-1","v":-6.9698308808874789E-5},{"$f":"'Policy Case PC2'!AR54","v":6.1993528523853332E-5},-7.7047802850214569E-6,null,2018,-1.5021363191043717E-3,8.7197584109178113E-3,7.2176220918134405E-3,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,{"$f":"'Policy Case PC1'!W35","v":11.307780000000001},{"$f":"'Policy Case PC2'!W35","v":0.11422},11.422000000000001,null,2019,{"$f":"('Policy Case PC1'!AN55)*-1","v":-1.4455196608224943E-3},{"$f":"'Policy Case PC1'!AR55","v":1.0276009398444986E-2},8.8304897376224913E-3,null,2019,{"$f":"('Policy Case PC2'!AN55)*-1","v":-7.0334993853267121E-5},{"$f":"'Policy Case PC2'!AR55","v":7.3581534304824925E-5},3.2465404515578039E-6,null,2019,-1.5158546546757614E-3,1.0349590932749812E-2,8.8337362780740499E-3,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":"'Policy Case PC1'!W36","v":12.51756},{"$f":"'Policy Case PC2'!W36","v":0.12644},12.644,null,2020,{"$f":"('Policy Case PC1'!AN56)*-1","v":-1.4981087419205952E-3},{"$f":"'Policy Case PC1'!AR56","v":1.2013052040220858E-2},1.0514943298300262E-2,null,2020,{"$f":"('Policy Case PC2'!AN56)*-1","v":-7.2893713458982074E-5},{"$f":"'Policy Case PC2'!AR56","v":8.6020227280817559E-5},1.3126513821835485E-5,null,2020,-1.5710024553795773E-3,1.2099072267501676E-2,1.0528069812122098E-2,null,null,null,null,null,null,null,null,2040,null,{"$f":"'Base Case PC1'!AD76+'Base Case PC2'!AD76","v":16.957368529228891}]
[null,null,null,null,null,null,2001,{"$f":"'Policy Case PC1'!W37","v":13.311539999999999},{"$f":"'Policy Case PC2'!W37","v":0.13446},13.446,null,2021,{"$f":"('Policy Case PC1'!AN57)*-1","v":-1.5499521475899605E-3},{"$f":"'Policy Case PC1'!AR57","v":1.3726821002746394E-2},1.2176868855156432E-2,null,2021,{"$f":"('Policy Case PC2'!AN57)*-1","v":-7.5415626016513905E-5},{"$f":"'Policy Case PC2'!AR57","v":9.8292234678707538E-5},2.2876608662193633E-5,null,2021,-1.6253677736064744E-3,1.38251132374251E-2,1.2199745463818626E-2,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":"'Policy Case PC1'!W38","v":13.17789},{"$f":"'Policy Case PC2'!W38","v":0.13311000000000001},13.311,null,2022,{"$f":"('Policy Case PC1'!AN58)*-1","v":-1.581598066108789E-3},{"$f":"'Policy Case PC1'!AR58","v":1.5243192692103046E-2},1.3661594625994257E-2,null,2022,{"$f":"('Policy Case PC2'!AN58)*-1","v":-7.6954092172510803E-5},{"$f":"'Policy Case PC2'!AR58","v":1.0915062585832473E-4},3.2196533685813927E-5,null,2022,-1.6585521582812999E-3,1.535234331796137E-2,1.3693791159680072E-2,null,null,null,null,null,null,null,null,2042,null,{"$f":"'Base Case PC1'!AD78+'Base Case PC2'!AD78","v":17.448703244540496}]
[null,null,null,null,null,null,2003,{"$f":"'Policy Case PC1'!W39","v":14.131259999999999},{"$f":"'Policy Case PC2'!W39","v":0.14274000000000001},14.273999999999999,null,2023,{"$f":"('Policy Case PC1'!AN59)*-1","v":-1.5774415432983581E-3},{"$f":"'Policy Case PC1'!AR59","v":1.6457870408777633E-2},1.4880428865479274E-2,null,2023,{"$f":"('Policy Case PC2'!AN59)*-1","v":-7.6749856172234732E-5},{"$f":"'Policy Case PC2'!AR59","v":1.1784844861430562E-4},4.1098592442070884E-5,null,2023,-1.6541913994705928E-3,1.6575718857391938E-2,1.4921527457921345E-2,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":"'Policy Case PC1'!W40","v":15.37074},{"$f":"'Policy Case PC2'!W40","v":0.15526000000000001},15.526,null,2024,{"$f":"('Policy Case PC1'!AN60)*-1","v":-1.5492056019928882E-3},{"$f":"'Policy Case PC1'!AR60","v":1.7249462884184739E-2},1.5700257282191852E-2,null,2024,{"$f":"('Policy Case PC2'!AN60)*-1","v":-7.5373658902327378E-5},{"$f":"'Policy Case PC2'!AR60","v":1.2351634179294532E-4},4.8142682890617942E-5,null,2024,-1.6245792608952155E-3,1.7372979225977685E-2,1.5748399965082469E-2]
[null,null,null,null,null,null,2005,{"$f":"'Policy Case PC1'!W41","v":13.721399999999999},{"$f":"'Policy Case PC2'!W41","v":0.1386},13.86,null,2025,{"$f":"('Policy Case PC1'!AN61)*-1","v":-1.51044523302952E-3},{"$f":"'Policy Case PC1'!AR61","v":1.7636698960233409E-2},1.6126253727203891E-2,null,2025,{"$f":"('Policy Case PC2'!AN61)*-1","v":-7.3486451479600891E-5},{"$f":"'Policy Case PC2'!AR61","v":1.2628848616793068E-4},5.2802034688329791E-5,null,2025,-1.5839316845091208E-3,1.776298744640134E-2,1.6179055761892221E-2]
[null,null,null,null,null,null,2006,{"$f":"'Policy Case PC1'!W42","v":13.550129999999999},{"$f":"'Policy Case PC2'!W42","v":0.13686999999999999},13.686999999999999,null,2026,{"$f":"('Policy Case PC1'!AN62)*-1","v":-1.4635614416740491E-3},{"$f":"'Policy Case PC1'!AR62","v":1.7921846775543409E-2},1.6458285333869359E-2,null,2026,{"$f":"('Policy Case PC2'!AN62)*-1","v":-7.1205455624062045E-5},{"$f":"'Policy Case PC2'!AR62","v":1.2832944827740925E-4},5.7123992653347204E-5,null,2026,-1.5347668972981112E-3,1.8050176223820817E-2,1.6515409326522706E-2]
[null,null,null,null,null,null,2007,{"$f":"'Policy Case PC1'!W43","v":11.73249},{"$f":"'Policy Case PC2'!W43","v":0.11851},11.851000000000001,null,2027,{"$f":"('Policy Case PC1'!AN63)*-1","v":-1.4229462941434967E-3},{"$f":"'Policy Case PC1'!AR63","v":1.8165451145130986E-2},1.6742504850987491E-2,null,2027,{"$f":"('Policy Case PC2'!AN63)*-1","v":-6.9230214476936156E-5},{"$f":"'Policy Case PC2'!AR63","v":1.3007288239733937E-4},6.0842667920403215E-5,null,2027,-1.4921765086204329E-3,1.8295524027528324E-2,1.6803347518907896E-2]
[null,null,null,null,null,null,2008,{"$f":"'Policy Case PC1'!W44","v":11.226599999999999},{"$f":"'Policy Case PC2'!W44","v":0.1134},11.34,null,2028,{"$f":"('Policy Case PC1'!AN64)*-1","v":-1.4000903891520002E-3},{"$f":"'Policy Case PC1'!AR64","v":1.8386949947305192E-2},1.698685955815319E-2,null,2028,{"$f":"('Policy Case PC2'!AN64)*-1","v":-6.811885913322737E-5},{"$f":"'Policy Case PC2'!AR64","v":1.3165801150739128E-4},6.3539152374163908E-5,null,2028,-1.4682092482852275E-3,1.8518607958812584E-2,1.7050398710527354E-2]
[null,null,null,null,null,null,2009,{"$f":"'Policy Case PC1'!W45","v":9.5297399999999985},{"$f":"'Policy Case PC2'!W45","v":9.6259999999999998E-2},9.6259999999999977,null,2029,{"$f":"('Policy Case PC1'!AN65)*-1","v":-1.4034672457026894E-3},{"$f":"'Policy Case PC1'!AR65","v":1.8744209970931808E-2},1.7340742725229119E-2,null,2029,{"$f":"('Policy Case PC2'!AN65)*-1","v":-6.828335192387807E-5},{"$f":"'Policy Case PC2'!AR65","v":1.3421521830498672E-4},6.5931866381108649E-5,null,2029,-1.4717505976265673E-3,1.8878425189236794E-2,1.7406674591610227E-2]
[null,null,null,null,null,null,2010,{"$f":"'Policy Case PC1'!W46","v":13.887850339722224},{"$f":"'Policy Case PC2'!W46","v":0.14028131656285087},14.028131656285074,null,2030,{"$f":"('Policy Case PC1'!AN66)*-1","v":-1.4256544338353742E-3},{"$f":"'Policy Case PC1'!AR66","v":1.9062165050152329E-2},1.7636510616316953E-2,null,2030,{"$f":"('Policy Case PC2'!AN66)*-1","v":-6.9362559435826078E-5},{"$f":"'Policy Case PC2'!AR66","v":1.3649094926849905E-4},6.7128389832672977E-5,null,2030,-1.4950169932712004E-3,1.9198655999420829E-2,1.7703639006149626E-2]
[null,null,null,null,null,null,{"$f":"G91+1","v":2011},{"$f":"'Policy Case PC1'!W47","v":14.521792105804989},{"$f":"'Policy Case PC2'!W47","v":0.14668476874550465},14.668476874550494,null,2031,{"$f":"('Policy Case PC1'!AN67)*-1","v":-1.4437008896959385E-3},{"$f":"'Policy Case PC1'!AR67","v":1.9393930765285596E-2},1.7950229875589658E-2,null,2031,{"$f":"('Policy Case PC2'!AN67)*-1","v":-7.0239824547585445E-5},{"$f":"'Policy Case PC2'!AR67","v":1.3886551834872818E-4},6.8625693801142732E-5,null,2031,-1.513940714243524E-3,1.9532796283634322E-2,1.8018855569390802E-2]
[null,null,null,null,null,null,{"$f":"G92+1","v":2012},{"$f":"'Policy Case PC1'!W48","v":14.909185255700924},{"$f":"'Policy Case PC2'!W48","v":0.15059783086566561},15.05978308656659,null,2032,{"$f":"('Policy Case PC1'!AN68)*-1","v":-1.451932998025332E-3},{"$f":"'Policy Case PC1'!AR68","v":1.9691344127817853E-2},1.8239411129792521E-2,null,2032,{"$f":"('Policy Case PC2'!AN68)*-1","v":-7.0639269451589377E-5},{"$f":"'Policy Case PC2'!AR68","v":1.4099407128693648E-4},7.03548018353471E-5,null,2032,-1.5225722674769215E-3,1.983233819910479E-2,1.8309765931627867E-2]
[null,null,null,null,null,null,{"$f":"G93+1","v":2013},{"$f":"'Policy Case PC1'!W49","v":15.053552901189535},{"$f":"'Policy Case PC2'!W49","v":0.15205608991100583},15.205608991100542,null,2033,{"$f":"('Policy Case PC1'!AN69)*-1","v":-1.4511247893115855E-3},{"$f":"'Policy Case PC1'!AR69","v":1.9902205520974645E-2},1.8451080731663058E-2,null,2033,{"$f":"('Policy Case PC2'!AN69)*-1","v":-7.059879160915849E-5},{"$f":"'Policy Case PC2'!AR69","v":1.4250287717019732E-4},7.1904085561038826E-5,null,2033,-1.521723580920744E-3,2.0044708398144841E-2,1.8522984817224097E-2]
[null,null,null,null,null,null,{"$f":"G94+1","v":2014},{"$f":"'Policy Case PC1'!W50","v":15.001353258026679},{"$f":"'Policy Case PC2'!W50","v":0.1514949439500333},15.152848201976713,null,2034,{"$f":"('Policy Case PC1'!AN70)*-1","v":-1.436628171821708E-3},{"$f":"'Policy Case PC1'!AR70","v":2.0169459355286232E-2},1.8732831183464523E-2,null,2034,{"$f":"('Policy Case PC2'!AN70)*-1","v":-6.9892441316615794E-5},{"$f":"'Policy Case PC2'!AR70","v":1.4441545187066529E-4},7.4523010554049501E-5,null,2034,-1.5065206131383239E-3,2.0313874807156896E-2,1.8807354194018574E-2]
[null,null,null,null,null,null,2015,{"$f":"'Policy Case PC1'!W51","v":14.760633260151407},{"$f":"'Policy Case PC2'!W51","v":0.14907153547140356},14.90970479562281,null,2035,{"$f":"('Policy Case PC1'!AN71)*-1","v":-1.411518878618407E-3},{"$f":"'Policy Case PC1'!AR71","v":2.0424357276233662E-2},1.9012838397615254E-2,null,2035,{"$f":"('Policy Case PC2'!AN71)*-1","v":-6.8670123088464014E-5},{"$f":"'Policy Case PC2'!AR71","v":1.4623954837987815E-4},7.7569425291414135E-5,null,2035,-1.480189001706871E-3,2.0570596824613541E-2,1.9090407822906667E-2]
[null,null,null,null,null,null,2016,{"$f":"'Policy Case PC1'!W52","v":14.22648792318263},{"$f":"'Policy Case PC2'!W52","v":0.14368183260489209},14.370169755787522,null,2036,{"$f":"('Policy Case PC1'!AN72)*-1","v":-1.3852967706560742E-3},{"$f":"'Policy Case PC1'!AR72","v":2.0670331155696216E-2},1.9285034385040142E-2,null,2036,{"$f":"('Policy Case PC2'!AN72)*-1","v":-6.7394137483443086E-5},{"$f":"'Policy Case PC2'!AR72","v":1.4799974290453886E-4},8.0605605421095775E-5,null,2036,-1.4526909081395173E-3,2.0818330898600756E-2,1.9365639990461238E-2]
[null,null,null,null,null,null,2017,{"$f":"'Policy Case PC1'!W53","v":13.63338071512578},{"$f":"'Policy Case PC2'!W53","v":0.137694145977246},13.771074861103026,null,2037,{"$f":"('Policy Case PC1'!AN73)*-1","v":-1.3649464223321646E-3},{"$f":"'Policy Case PC1'!AR73","v":2.0918471667590813E-2},1.9553525245258649E-2,null,2037,{"$f":"('Policy Case PC2'!AN73)*-1","v":-6.6404159444823145E-5},{"$f":"'Policy Case PC2'!AR73","v":1.4977544336024126E-4},8.3371283915418111E-5,null,2037,-1.4313505817769878E-3,2.1068247110951056E-2,1.9636896529174067E-2]
[null,null,null,null,null,null,2018,{"$f":"'Policy Case PC1'!W54","v":13.42908740266158},{"$f":"'Policy Case PC2'!W54","v":0.13563325949634658},13.564720662157926,null,2038,{"$f":"('Policy Case PC1'!AN74)*-1","v":-1.3542188921268855E-3},{"$f":"'Policy Case PC1'!AR74","v":2.1168792132506577E-2},1.981457324037969E-2,null,2038,{"$f":"('Policy Case PC2'!AN74)*-1","v":-6.5882397096988799E-5},{"$f":"'Policy Case PC2'!AR74","v":1.515667373156548E-4},8.5684340218665999E-5,null,2038,-1.4201012892238742E-3,2.1320358869822233E-2,1.9900257580598355E-2]
[null,null,null,null,null,null,2019,{"$f":"'Policy Case PC1'!W55","v":13.750567214497014},{"$f":"'Policy Case PC2'!W55","v":0.13888052795231476},13.889447742449329,null,2039,{"$f":"('Policy Case PC1'!AN75)*-1","v":-1.353775151620559E-3},{"$f":"'Policy Case PC1'!AR75","v":2.1421304965645954E-2},2.0067529814025396E-2,null,2039,{"$f":"('Policy Case PC2'!AN75)*-1","v":-6.5860763779401632E-5},{"$f":"'Policy Case PC2'!AR75","v":1.5337370473432802E-4},8.7512940954926388E-5,null,2039,-1.4196359153999605E-3,2.1574678670380282E-2,2.0155042754980323E-2]
[null,null,null,null,null,null,2020,{"$f":"'Policy Case PC1'!W56","v":14.461989644810091},{"$f":"'Policy Case PC2'!W56","v":0.14606564401043631},14.608055288820527,null,2040,{"$f":"('Policy Case PC1'!AN76)*-1","v":-1.3602090405942179E-3},{"$f":"'Policy Case PC1'!AR76","v":2.1676025885609473E-2},2.0315816845015256E-2,null,2040,{"$f":"('Policy Case PC2'!AN76)*-1","v":-6.6173441668811487E-5},{"$f":"'Policy Case PC2'!AR76","v":1.551964517433623E-4},8.9023010074550817E-5,null,2040,-1.4263824822630293E-3,2.1831222337352834E-2,2.0404839855089806E-2]
[null,null,null,null,null,null,2021,{"$f":"'Policy Case PC1'!W57","v":15.185328503449304},{"$f":"'Policy Case PC2'!W57","v":0.15337004192687775},15.338698545376182,null,2041,{"$f":"('Policy Case PC1'!AN77)*-1","v":-1.3677131522484304E-3},{"$f":"'Policy Case PC1'!AR77","v":2.1932967666713148E-2},2.0565254514464719E-2,null,2041,{"$f":"('Policy Case PC2'!AN77)*-1","v":-6.6537922566450958E-5},{"$f":"'Policy Case PC2'!AR77","v":1.5703506829002495E-4},9.0497145723573993E-5,null,2041,-1.4342510748148814E-3,2.2090002735003174E-2,2.0655751660188293E-2]
[null,null,null,null,null,null,2022,{"$f":"'Policy Case PC1'!W58","v":15.725168171963276},{"$f":"'Policy Case PC2'!W58","v":0.15881963267145746},15.883987804634733,null,2042,{"$f":"('Policy Case PC1'!AN78)*-1","v":-1.3710201731013544E-3},{"$f":"'Policy Case PC1'!AR78","v":2.2192144188400955E-2},2.0821124015299602E-2,null,2042,{"$f":"('Policy Case PC2'!AN78)*-1","v":-6.6698054945577646E-5},{"$f":"'Policy Case PC2'!AR78","v":1.5888965700676462E-4},9.2191602061186969E-5,null,2042,-1.437718228046932E-3,2.2351033845407719E-2,2.0913315617360789E-2]
[null,null,null,null,null,null,2023,{"$f":"'Policy Case PC1'!W59","v":15.911783387365942},{"$f":"'Policy Case PC2'!W59","v":0.16070021163953938},16.07248359900548,null,2043,{"$f":"('Policy Case PC1'!AN79)*-1","v":-1.3675279714301341E-3},{"$f":"'Policy Case PC1'!AR79","v":2.2453570395013507E-2},2.1086042423583373E-2,null,2043,{"$f":"('Policy Case PC2'!AN79)*-1","v":-6.6527383585452947E-5},{"$f":"'Policy Case PC2'!AR79","v":1.6076033077509476E-4},9.4232947189641812E-5,null,2043,-1.4340553550155871E-3,2.2614330725788601E-2,2.1180275370773015E-2]
[null,null,null,null,null,null,2024,{"$f":"'Policy Case PC1'!W60","v":15.84721921708255},{"$f":"'Policy Case PC2'!W60","v":0.16004307955278158},16.007262296635332,null,2044,{"$f":"('Policy Case PC1'!AN80)*-1","v":0},{"$f":"'Policy Case PC1'!AR80","v":2.0269909294927165E-2},2.0269909294927165E-2,null,2044,{"$f":"('Policy Case PC2'!AN80)*-1","v":0},{"$f":"'Policy Case PC2'!AR80","v":1.4512567006665675E-4},1.4512567006665675E-4,null,2044,0,2.0415034964993823E-2,2.0415034964993823E-2]
[null,null,null,null,null,null,2025,{"$f":"'Policy Case PC1'!W61","v":15.661155746846042},{"$f":"'Policy Case PC2'!W61","v":0.15816099807832573},15.819316744924368,null,2045,{"$f":"('Policy Case PC1'!AN81)*-1","v":0},{"$f":"'Policy Case PC1'!AR81","v":1.8061959862592493E-2},1.8061959862592493E-2,null,2045,{"$f":"('Policy Case PC2'!AN81)*-1","v":0},{"$f":"'Policy Case PC2'!AR81","v":1.2931724531518377E-4},1.2931724531518377E-4,null,2045,0,1.8191277107907678E-2,1.8191277107907678E-2]
[null,null,null,null,null,null,2026,{"$f":"'Policy Case PC1'!W62","v":15.374002957452213},{"$f":"'Policy Case PC2'!W62","v":0.15526106662621633},15.529264024078429,null,2046,{"$f":"('Policy Case PC1'!AN82)*-1","v":0},{"$f":"'Policy Case PC1'!AR82","v":1.5831178430391044E-2},1.5831178430391044E-2,null,2046,{"$f":"('Policy Case PC2'!AN82)*-1","v":0},{"$f":"'Policy Case PC2'!AR82","v":1.1334543336250314E-4},1.1334543336250314E-4,null,2046,0,1.5944523863753546E-2,1.5944523863753546E-2]
[null,null,null,null,null,null,2027,{"$f":"'Policy Case PC1'!W63","v":15.136418126249593},{"$f":"'Policy Case PC2'!W63","v":0.15286342249593579},15.289281548745528,null,2047,{"$f":"('Policy Case PC1'!AN83)*-1","v":0},{"$f":"'Policy Case PC1'!AR83","v":1.3573397336483045E-2},1.3573397336483045E-2,null,2047,{"$f":"('Policy Case PC2'!AN83)*-1","v":0},{"$f":"'Policy Case PC2'!AR83","v":9.7180357364224179E-5},9.7180357364224179E-5,null,2047,0,1.3670577693847269E-2,1.3670577693847269E-2]
[null,null,null,null,null,null,2028,{"$f":"'Policy Case PC1'!W64","v":15.076701016195234},{"$f":"'Policy Case PC2'!W64","v":0.15226178205349711},15.22896279824873,null,2048,{"$f":"('Policy Case PC1'!AN84)*-1","v":0},{"$f":"'Policy Case PC1'!AR84","v":1.1285372261700117E-2},1.1285372261700117E-2,null,2048,{"$f":"('Policy Case PC2'!AN84)*-1","v":0},{"$f":"'Policy Case PC2'!AR84","v":8.0798778215245427E-5},8.0798778215245427E-5,null,2048,0,1.1366171039915362E-2,1.1366171039915362E-2]
[null,null,null,null,null,null,2029,{"$f":"'Policy Case PC1'!W65","v":15.296784568935232},{"$f":"'Policy Case PC2'!W65","v":0.15448488551616851},15.451269454451401,null,2049,{"$f":"('Policy Case PC1'!AN85)*-1","v":0},{"$f":"'Policy Case PC1'!AR85","v":8.978313068643615E-3},8.978313068643615E-3,null,2049,{"$f":"('Policy Case PC2'!AN85)*-1","v":0},{"$f":"'Policy Case PC2'!AR85","v":6.4280970048382103E-5},6.4280970048382103E-5,null,2049,0,9.0425940386919968E-3,9.0425940386919968E-3]
[null,null,null,null,null,null,2030,{"$f":"'Policy Case PC1'!W66","v":15.727195104921229},{"$f":"'Policy Case PC2'!W66","v":0.15883105112224821},15.886026156043478,null,2050,{"$f":"('Policy Case PC1'!AN86)*-1","v":0},{"$f":"'Policy Case PC1'!AR86","v":6.6976192282229138E-3},6.6976192282229138E-3,null,2050,{"$f":"('Policy Case PC2'!AN86)*-1","v":0},{"$f":"'Policy Case PC2'!AR86","v":4.79520026812676E-5},4.79520026812676E-5,null,2050,0,6.7455712309041817E-3,6.7455712309041817E-3]
[null,null,null,null,null,null,2031,{"$f":"'Policy Case PC1'!W67","v":16.118749622611396},{"$f":"'Policy Case PC2'!W67","v":0.16278367089138043},{"$f":"H112+I112","v":16.281533293502775},null,2051,{"$f":"('Policy Case PC1'!AN87)*-1","v":0},{"$f":"'Policy Case PC1'!AR87","v":4.5436737220881825E-3},4.5436737220881825E-3,null,2051,{"$f":"('Policy Case PC2'!AN87)*-1","v":0},{"$f":"'Policy Case PC2'!AR87","v":3.2530594860337416E-5},3.2530594860337416E-5,null,2051,0,4.5762043169485199E-3,4.5762043169485199E-3]
[null,null,null,null,null,null,2032,{"$f":"'Policy Case PC1'!W68","v":16.404863349411187},{"$f":"'Policy Case PC2'!W68","v":0.16567063442138627},16.570533983832572,null,2052,{"$f":"('Policy Case PC1'!AN88)*-1","v":0},{"$f":"'Policy Case PC1'!AR88","v":2.6773492894733224E-3},2.6773492894733224E-3,null,2052,{"$f":"('Policy Case PC2'!AN88)*-1","v":0},{"$f":"'Policy Case PC2'!AR88","v":1.9168518414283927E-5},1.9168518414283927E-5,null,2052,0,2.6965178078876065E-3,2.6965178078876065E-3]
[null,null,null,null,null,null,2033,{"$f":"'Policy Case PC1'!W69","v":16.589781546564645},{"$f":"'Policy Case PC2'!W69","v":0.16753535428139812},16.757316900846043,null,2053,{"$f":"('Policy Case PC1'!AN89)*-1","v":0},{"$f":"'Policy Case PC1'!AR89","v":1.2797019475769887E-3},1.2797019475769887E-3,null,2053,{"$f":"('Policy Case PC2'!AN89)*-1","v":0},{"$f":"'Policy Case PC2'!AR89","v":9.1620186115215389E-6},9.1620186115215389E-6,null,2053,0,1.2888639661885102E-3,1.2888639661885102E-3]
[null,null,null,null,null,null,2034,{"$f":"'Policy Case PC1'!W70","v":16.615031174694114},{"$f":"'Policy Case PC2'!W70","v":0.16778776420195668},16.782818938896071,null,2054,{"$f":"('Policy Case PC1'!AN90)*-1","v":0},{"$f":"'Policy Case PC1'!AR90","v":4.4869327346699304E-4},4.4869327346699304E-4,null,2054,{"$f":"('Policy Case PC2'!AN90)*-1","v":0},{"$f":"'Policy Case PC2'!AR90","v":3.2124100025515726E-6},3.2124100025515726E-6,null,2054,0,4.5190568346954464E-4,4.5190568346954464E-4]
[null,null,null,null,null,null,2035,{"$f":"'Policy Case PC1'!W71","v":16.51018255065123},{"$f":"'Policy Case PC2'!W71","v":0.16672714160974808},16.676909692260978,null,2055,{"$f":"('Policy Case PC1'!AN91)*-1","v":0},{"$f":"'Policy Case PC1'!AR91","v":9.9669588614191931E-5},9.9669588614191931E-5,null,2055,{"$f":"('Policy Case PC2'!AN91)*-1","v":0},{"$f":"'Policy Case PC2'!AR91","v":7.1358120411368404E-7},7.1358120411368404E-7,null,2055,0,1.0038316981830562E-4,1.0038316981830562E-4]
[null,null,null,null,null,null,2036,{"$f":"'Policy Case PC1'!W72","v":16.383490895537427},{"$f":"'Policy Case PC2'!W72","v":0.1654470532838434},16.548937948821269,null,2056,{"$f":"('Policy Case PC1'!AN92)*-1","v":0},{"$f":"'Policy Case PC1'!AR92","v":1.1090772312803659E-5},1.1090772312803659E-5,null,2056,{"$f":"('Policy Case PC2'!AN92)*-1","v":0},{"$f":"'Policy Case PC2'!AR92","v":7.9403924200733947E-8},7.9403924200733947E-8,null,2056,0,1.1170176237004392E-5,1.1170176237004392E-5]
[null,null,null,null,null,null,2037,{"$f":"'Policy Case PC1'!W73","v":16.318484848507161},{"$f":"'Policy Case PC2'!W73","v":0.16479074091652426},16.483275589423684,null,2057,{"$f":"('Policy Case PC1'!AN93)*-1","v":0},{"$f":"'Policy Case PC1'!AR93","v":0},0,null,2057,{"$f":"('Policy Case PC2'!AN93)*-1","v":0},{"$f":"'Policy Case PC2'!AR93","v":0},0,null,2057,0,0,0]
[null,null,null,null,null,null,2038,{"$f":"'Policy Case PC1'!W74","v":16.363595231215168},{"$f":"'Policy Case PC2'!W74","v":0.16524660556338999},16.528841836778557,null,2058,{"$f":"('Policy Case PC1'!AN94)*-1","v":0},{"$f":"'Policy Case PC1'!AR94","v":0},0,null,2058,{"$f":"('Policy Case PC2'!AN94)*-1","v":0},{"$f":"'Policy Case PC2'!AR94","v":0},0,null,2058,0,0,0]
[null,null,null,null,null,null,2039,{"$f":"'Policy Case PC1'!W75","v":16.531429186332243},{"$f":"'Policy Case PC2'!W75","v":0.16694134962914703},16.698370535961391,null,2059,{"$f":"('Policy Case PC1'!AN95)*-1","v":0},{"$f":"'Policy Case PC1'!AR95","v":0},0,null,2059,{"$f":"('Policy Case PC2'!AN95)*-1","v":0},{"$f":"'Policy Case PC2'!AR95","v":0},0,null,2059,0,0,0]
[null,null,null,null,null,null,2040,{"$f":"'Policy Case PC1'!W76","v":16.784437261298098},{"$f":"'Policy Case PC2'!W76","v":0.16949548946982185},16.953932750767919,null,2060,{"$f":"('Policy Case PC1'!AN96)*-1","v":0},{"$f":"'Policy Case PC1'!AR96","v":0},0,null,2060,{"$f":"('Policy Case PC2'!AN96)*-1","v":0},{"$f":"'Policy Case PC2'!AR96","v":0},0,null,2060,0,0,0]
[null,null,null,null,null,null,2041,{"$f":"'Policy Case PC1'!W77","v":17.052903175277592},{"$f":"'Policy Case PC2'!W77","v":0.17220503084299327},17.225108206120584,null,2061,{"$f":"('Policy Case PC1'!AN97)*-1","v":0},{"$f":"'Policy Case PC1'!AR97","v":0},0,null,2061,{"$f":"('Policy Case PC2'!AN97)*-1","v":0},{"$f":"'Policy Case PC2'!AR97","v":0},0,null,2061,0,0,0]
[null,null,null,null,null,null,2042,{"$f":"'Policy Case PC1'!W78","v":17.270497799654475},{"$f":"'Policy Case PC2'!W78","v":0.17440039912883343},17.444898198783306,null,2062,{"$f":"('Policy Case PC1'!AN98)*-1","v":0},{"$f":"'Policy Case PC1'!AR98","v":0},0,null,2062,{"$f":"('Policy Case PC2'!AN98)*-1","v":0},{"$f":"'Policy Case PC2'!AR98","v":0},0,null,2062,0,0,0]
[null,null,null,null,null,null,2043,{"$f":"'Policy Case PC1'!W79","v":17.401889197405012},{"$f":"'Policy Case PC2'!W79","v":0.17572514858975835},17.577614345994771,null,2063,{"$f":"('Policy Case PC1'!AN99)*-1","v":0},{"$f":"'Policy Case PC1'!AR99","v":0},0,null,2063,{"$f":"('Policy Case PC2'!AN99)*-1","v":0},{"$f":"'Policy Case PC2'!AR99","v":0},0,null,2063,0,0,0]
[null,null,null,null,null,"Energy Saving (quad)",2014,{"$f":"'Policy Case PC1'!AQ50","v":1.6658874443164083E-4},{"$f":"'Policy Case PC2'!AQ50","v":1.1927680900589689E-6},1.6778151252169979E-4,null,2064,{"$f":"('Policy Case PC1'!AN100)*-1","v":0},{"$f":"'Policy Case PC1'!AR100","v":0},0,null,2064,{"$f":"('Policy Case PC2'!AN100)*-1","v":0},{"$f":"'Policy Case PC2'!AR100","v":0},0,null,2064,0,0,0]
[null,null,null,null,null,null,{"$f":"G125+1","v":2015},{"$f":"'Policy Case PC1'!AQ51","v":3.3050431388260634E-4},{"$f":"'Policy Case PC2'!AQ51","v":2.3664559109873635E-6},3.328707697935937E-4,null,2065,{"$f":"('Policy Case PC1'!AN101)*-1","v":0},{"$f":"'Policy Case PC1'!AR101","v":0},0,null,2065,{"$f":"('Policy Case PC2'!AN101)*-1","v":0},{"$f":"'Policy Case PC2'!AR101","v":0},0,null,2065,0,0,0]
[null,null,null,null,null,null,2016,{"$f":"'Policy Case PC1'!AQ52","v":4.8848564685307293E-4},{"$f":"'Policy Case PC2'!AQ52","v":3.4976902763611485E-6},4.9198333712943405E-4,null,2066,{"$f":"('Policy Case PC1'!AN102)*-1","v":0},{"$f":"'Policy Case PC1'!AR102","v":0},0,null,2066,{"$f":"('Policy Case PC2'!AN102)*-1","v":0},{"$f":"'Policy Case PC2'!AR102","v":0},0,null,2066,0,0,0]
[null,null,null,null,null,null,2017,{"$f":"'Policy Case PC1'!AQ53","v":6.2061639587653516E-4},{"$f":"'Policy Case PC2'!AQ53","v":4.4438430488338446E-6},6.2506023892536905E-4,null,2067,{"$f":"('Policy Case PC1'!AN103)*-1","v":0},{"$f":"'Policy Case PC1'!AR103","v":0},0,null,2067,{"$f":"('Policy Case PC2'!AN103)*-1","v":0},{"$f":"'Policy Case PC2'!AR103","v":0},0,null,2067,0,0,0]
[null,null,null,null,null,null,2018,{"$f":"'Policy Case PC1'!AQ54","v":7.0955055243577495E-4},{"$f":"'Policy Case PC2'!AQ54","v":5.0807042012649458E-6},7.1463125663703993E-4,null,2068,{"$f":"('Policy Case PC1'!AN104)*-1","v":0},{"$f":"'Policy Case PC1'!AR104","v":0},0,null,2068,{"$f":"('Policy Case PC2'!AN104)*-1","v":0},{"$f":"'Policy Case PC2'!AR104","v":0},0,null,2068,0,0,0]
[null,null,null,null,null,null,2019,{"$f":"'Policy Case PC1'!AQ55","v":7.7910773734477467E-4},{"$f":"'Policy Case PC2'!AQ55","v":5.5788137670703371E-6},7.84686551111845E-4,null,2069,{"$f":"('Policy Case PC1'!AN105)*-1","v":0},{"$f":"'Policy Case PC1'!AR105","v":0},0,null,2069,{"$f":"('Policy Case PC2'!AN105)*-1","v":0},{"$f":"'Policy Case PC2'!AR105","v":0},0,null,2069,0,0,0]
[null,null,null,null,null,null,2020,{"$f":"'Policy Case PC1'!AQ56","v":8.8296334999337213E-4},{"$f":"'Policy Case PC2'!AQ56","v":6.3225155266758974E-6},8.8928586552004807E-4,null,2070,{"$f":"('Policy Case PC1'!AN106)*-1","v":0},{"$f":"'Policy Case PC1'!AR106","v":0},0,null,2070,{"$f":"('Policy Case PC2'!AN106)*-1","v":0},{"$f":"'Policy Case PC2'!AR106","v":0},0,null,2070,0,0,0]
[null,null,null,null,null,null,2021,{"$f":"'Policy Case PC1'!AQ57","v":1.0037483279506094E-3},{"$f":"'Policy Case PC2'!AQ57","v":7.187437367292985E-6},1.0109357653179025E-3]
[null,null,null,null,null,null,2022,{"$f":"'Policy Case PC1'!AQ58","v":1.0928650176363667E-3},{"$f":"'Policy Case PC2'!AQ58","v":7.8255850374099647E-6},1.1006906026737766E-3]
[null,null,null,null,null,null,2023,{"$f":"'Policy Case PC1'!AQ59","v":1.0649197650409125E-3},{"$f":"'Policy Case PC2'!AQ59","v":7.6254788190487125E-6},1.0725452438599611E-3]
[null,null,null,null,null,null,2024,{"$f":"'Policy Case PC1'!AQ60","v":1.0771175107668458E-3},{"$f":"'Policy Case PC2'!AQ60","v":7.7127975232796434E-6},1.0848303082901254E-3]
[null,null,null,null,null,null,2025,{"$f":"'Policy Case PC1'!AQ61","v":1.0283848504346888E-3},{"$f":"'Policy Case PC2'!AQ61","v":7.3638023902468357E-6},1.0357486528249358E-3]
[null,null,null,null,null,null,2026,{"$f":"'Policy Case PC1'!AQ62","v":1.0099269608733448E-3},{"$f":"'Policy Case PC2'!AQ62","v":7.2315856347023874E-6},1.0171585465080471E-3]
[null,null,null,null,null,null,2027,{"$f":"'Policy Case PC1'!AQ63","v":1.0181849147881826E-3},{"$f":"'Policy Case PC2'!AQ63","v":7.2906665307614257E-6},{"$f":"H138+I138","v":1.025475581318944E-3}]
[null,null,null,null,null,null,2028,{"$f":"'Policy Case PC1'!AQ64","v":1.0255355175050262E-3},{"$f":"'Policy Case PC2'!AQ64","v":7.3432498240255361E-6},1.0328787673290517E-3]
[null,null,null,null,null,null,2029,{"$f":"'Policy Case PC1'!AQ65","v":1.0327777961232863E-3},{"$f":"'Policy Case PC2'!AQ65","v":7.3950567979227124E-6},1.0401728529212092E-3]
[null,null,null,null,null,null,2030,{"$f":"'Policy Case PC1'!AQ66","v":1.0402000324840476E-3},{"$f":"'Policy Case PC2'!AQ66","v":7.4481513243290606E-6},1.0476481838083767E-3]
[null,null,null,null,null,null,2031,{"$f":"'Policy Case PC1'!AQ67","v":1.0472746503996401E-3},{"$f":"'Policy Case PC2'!AQ67","v":7.4987550972154616E-6},1.0547734054968557E-3]
[null,null,null,null,null,null,2032,{"$f":"'Policy Case PC1'!AQ68","v":1.0539354512075153E-3},{"$f":"'Policy Case PC2'!AQ68","v":7.546394455087375E-6},1.0614818456626026E-3]
[null,null,null,null,null,null,2033,{"$f":"'Policy Case PC1'!AQ69","v":1.060655763076124E-3},{"$f":"'Policy Case PC2'!AQ69","v":7.5944597078051323E-6},1.0682502227839291E-3]
[null,null,null,null,null,null,2034,{"$f":"'Policy Case PC1'!AQ70","v":1.0674770328651492E-3},{"$f":"'Policy Case PC2'!AQ70","v":7.6432479099829487E-6},{"$f":"H145+I145","v":1.0751202807751322E-3}]
[null,null,null,null,null,null,2035,{"$f":"'Policy Case PC1'!AQ71","v":1.0742341485516433E-3},{"$f":"'Policy Case PC2'!AQ71","v":7.6915770035630862E-6},1.0819257255552065E-3]
[null,null,null,null,null,null,2036,{"$f":"'Policy Case PC1'!AQ72","v":1.0809432271947381E-3},{"$f":"'Policy Case PC2'!AQ72","v":7.7395624924537109E-6},1.0886827896871918E-3]
[null,null,null,null,null,null,2037,{"$f":"'Policy Case PC1'!AQ73","v":1.0876528362612878E-3},{"$f":"'Policy Case PC2'!AQ73","v":7.7875519952753774E-6},1.0954403882565632E-3]
[null,null,null,null,null,null,2038,{"$f":"'Policy Case PC1'!AQ74","v":1.0943627927667125E-3},{"$f":"'Policy Case PC2'!AQ74","v":7.8355437996196283E-6},1.1021983365663321E-3]
[null,null,null,null,null,null,2039,{"$f":"'Policy Case PC1'!AQ75","v":1.1010728650750418E-3},{"$f":"'Policy Case PC2'!AQ75","v":7.8835357962473055E-6},1.1089564008712892E-3]
[null,null,null,null,null,null,2040,{"$f":"'Policy Case PC1'!AQ76","v":1.1077829894044721E-3},{"$f":"'Policy Case PC2'!AQ76","v":7.9315272164980967E-6},1.1157145166209703E-3]
[null,null,null,null,null,null,2041,{"$f":"'Policy Case PC1'!AQ77","v":1.1144929475847684E-3},{"$f":"'Policy Case PC2'!AQ77","v":7.9795164426535085E-6},1.122472464027422E-3]
[null,null,null,null,null,null,2042,{"$f":"'Policy Case PC1'!AQ78","v":1.1212025760438079E-3},{"$f":"'Policy Case PC2'!AQ78","v":8.027502490535048E-6},1.129230078534343E-3]
[null,null,null,null,null,null,2043,{"$f":"'Policy Case PC1'!AQ79","v":1.1279117622513672E-3},{"$f":"'Policy Case PC2'!AQ79","v":8.0754848692089614E-6},1.1359872471205762E-3]
[null,null,null,null,null,"Discounted Energy Savings",2014,{"$f":"'Policy Case PC1'!AT50","v":1.5245230000873121E-4},{"$f":"'Policy Case PC2'!AT50","v":1.0915517691600637E-6},1.5354385177789127E-4]
[null,null,null,null,null,null,{"$f":"G155+1","v":2015},{"$f":"'Policy Case PC1'!AT51","v":2.9364880216495716E-4},{"$f":"'Policy Case PC2'!AT51","v":2.1025654263757952E-6},2.9575136759133294E-4]
[null,null,null,null,null,null,2016,{"$f":"'Policy Case PC1'!AT52","v":4.2137201002104133E-4},{"$f":"'Policy Case PC2'!AT52","v":3.0171383574442014E-6},4.2438914837848556E-4]
[null,null,null,null,null,null,2017,{"$f":"'Policy Case PC1'!AT53","v":5.1975646098634872E-4},{"$f":"'Policy Case PC2'!AT53","v":3.721648592571437E-6},5.2347810957892012E-4]
[null,null,null,null,null,null,2018,{"$f":"'Policy Case PC1'!AT54","v":5.769295310545158E-4},{"$f":"'Policy Case PC2'!AT54","v":4.1310774576950422E-6},5.8106060851221089E-4]
[null,null,null,null,null,null,2019,{"$f":"'Policy Case PC1'!AT55","v":6.1503484238540154E-4},{"$f":"'Policy Case PC2'!AT55","v":4.4039671042430381E-6},6.1943880948964463E-4]
[null,null,null,null,null,null,2020,{"$f":"'Policy Case PC1'!AT56","v":6.7671788548110247E-4},{"$f":"'Policy Case PC2'!AT56","v":4.8456816901467869E-6},6.8156356717124925E-4]
[null,null,null,null,null,null,2021,{"$f":"'Policy Case PC1'!AT57","v":7.468830229158109E-4},{"$f":"'Policy Case PC2'!AT57","v":5.3481284087040489E-6},7.52231151324515E-4]
[null,null,null,null,null,null,2022,{"$f":"'Policy Case PC1'!AT58","v":7.8950894119099294E-4},{"$f":"'Policy Case PC2'!AT58","v":5.6533691328578803E-6},7.9516231032385079E-4]
[null,null,null,null,null,null,2023,{"$f":"'Policy Case PC1'!AT59","v":7.4691329721952437E-4},{"$f":"'Policy Case PC2'!AT59","v":5.3483574205184414E-6},7.5226165464004286E-4]
[null,null,null,null,null,null,2024,{"$f":"'Policy Case PC1'!AT60","v":7.334646122867999E-4},{"$f":"'Policy Case PC2'!AT60","v":5.2520398085733374E-6},7.3871665209537319E-4]
[null,null,null,null,null,null,2025,{"$f":"'Policy Case PC1'!AT61","v":6.7988353585649041E-4},{"$f":"'Policy Case PC2'!AT61","v":4.8683408787218913E-6},6.8475187673521236E-4]
[null,null,null,null,null,null,2026,{"$f":"'Policy Case PC1'!AT62","v":6.4823368583461383E-4},{"$f":"'Policy Case PC2'!AT62","v":4.6416796382562029E-6},6.5287536547286998E-4]
[null,null,null,null,null,null,2027,{"$f":"'Policy Case PC1'!AT63","v":6.344991769086447E-4},{"$f":"'Policy Case PC2'!AT63","v":4.5433023468491277E-6},6.3904247925549384E-4]
[null,null,null,null,null,null,2028,{"$f":"'Policy Case PC1'!AT64","v":6.204658538884691E-4},{"$f":"'Policy Case PC2'!AT64","v":4.4427869094821717E-6},6.2490864079795124E-4]
[null,null,null,null,null,null,2029,{"$f":"'Policy Case PC1'!AT65","v":6.0664810830864699E-4},{"$f":"'Policy Case PC2'!AT65","v":4.3438164861159356E-6},6.1099192479476287E-4]
[null,null,null,null,null,null,2030,{"$f":"'Policy Case PC1'!AT66","v":5.9321154361496279E-4},{"$f":"'Policy Case PC2'!AT66","v":4.2475766258455972E-6},5.9745912024080836E-4]
[null,null,null,null,null,null,2031,{"$f":"'Policy Case PC1'!AT67","v":5.7985058190025099E-4},{"$f":"'Policy Case PC2'!AT67","v":4.1518788839093946E-6},5.8400246078416042E-4]
[null,null,null,null,null,null,2032,{"$f":"'Policy Case PC1'!AT68","v":5.6654223865149154E-4},{"$f":"'Policy Case PC2'!AT68","v":4.0565588750563872E-6},5.7059879752654791E-4]
[null,null,null,null,null,null,2033,{"$f":"'Policy Case PC1'!AT69","v":5.5354828876732543E-4},{"$f":"'Policy Case PC2'!AT69","v":3.9634915697584507E-6},5.5751178033708391E-4]
[null,null,null,null,null,null,2034,{"$f":"'Policy Case PC1'!AT70","v":5.4088180419098507E-4},{"$f":"'Policy Case PC2'!AT70","v":3.8727706471908699E-6},5.4475457483817592E-4]
[null,null,null,null,null,null,2035,{"$f":"'Policy Case PC1'!AT71","v":5.284520184005015E-4},{"$f":"'Policy Case PC2'!AT71","v":3.7837462137058373E-6},5.3223576461420739E-4]
[null,null,null,null,null,null,2036,{"$f":"'Policy Case PC1'!AT72","v":5.1626450536387835E-4},{"$f":"'Policy Case PC2'!AT72","v":3.6964581500445439E-6},{"$f":"H177+I177","v":5.1996096351392292E-4}]
[null,null,null,null,null,null,2037,{"$f":"'Policy Case PC1'!AT73","v":5.0433888545789419E-4},{"$f":"'Policy Case PC2'!AT73","v":3.611046799862398E-6},5.0794993225775661E-4]
[null,null,null,null,null,null,2038,{"$f":"'Policy Case PC1'!AT74","v":4.9267015234058379E-4},{"$f":"'Policy Case PC2'!AT74","v":3.5274760645602794E-6},4.9619762840514409E-4]
[null,null,null,null,null,null,2039,{"$f":"'Policy Case PC1'!AT75","v":4.8125335287105736E-4},{"$f":"'Policy Case PC2'!AT75","v":3.4457102293265982E-6},4.8469906310038397E-4]
[null,null,null,null,null,null,2040,{"$f":"'Policy Case PC1'!AT76","v":4.7008368177314048E-4},{"$f":"'Policy Case PC2'!AT76","v":3.3657147218153901E-6},4.7344939649495587E-4]
[null,null,null,null,null,null,2041,{"$f":"'Policy Case PC1'!AT77","v":4.5915633797878022E-4},{"$f":"'Policy Case PC2'!AT77","v":3.287455121712716E-6},4.6244379310049293E-4]
[null,null,null,null,null,null,2042,{"$f":"'Policy Case PC1'!AT78","v":4.4846661753900535E-4},{"$f":"'Policy Case PC2'!AT78","v":3.2108978039625299E-6},4.5167751534296789E-4]
[null,null,null,null,null,null,2043,{"$f":"'Policy Case PC1'!AT79","v":4.3800990852089431E-4},{"$f":"'Policy Case PC2'!AT79","v":3.1360098433265502E-6},4.4114591836422087E-4]
[]
[null,null,null,null,null,"CO2 Emission Savings",null,"PC1","PC2"]
[null,null,null,null,null,"Physical emission savings",null,{"$f":"SUM('Policy Case PC1'!BF50:BF79)","v":2.1778329806793173},{"$f":"SUM('Policy Case PC2'!BF50:BF79)","v":1.5593761543576747E-2},{"$f":"SUM(H187:I187)","v":2.1934267422228939}]
[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('Policy Case PC1'!BG50:BG106)","v":9.5901231143431733},{"$f":"SUM('Policy Case PC2'!BG50:BG106)","v":6.8667083111771082E-2},{"$f":"SUM(H189:I189)","v":9.6587901974549446}]
[null,null,null,null,null,{"$f":"\"At \" & TEXT(dolCO2_2,\"0.0\") & \" 2007$/t\"","v":"At 21.4 2007$/t"},null,{"$f":"SUM('Policy Case PC1'!BH50:BH106)","v":48.044063039403632},{"$f":"SUM('Policy Case PC2'!BH50:BH106)","v":0.34400327383384838},{"$f":"SUM(H190:I190)","v":48.388066313237481}]
[null,null,null,null,null,{"$f":"\"At \" & TEXT(dolCO2_3,\"0.0\") & \" 2007$/t\"","v":"At 35.1 2007$/t"},null,{"$f":"SUM('Policy Case PC1'!BI50:BI106)","v":80.969337297376939},{"$f":"SUM('Policy Case PC2'!BI50:BI106)","v":0.57975310517641931},81.549090402553361]
[null,null,null,null,null,{"$f":"\"At \" & TEXT(dolCO2_4,\"0.0\") & \" 2007$/t\"","v":"At 64.9 2007$/t"},null,{"$f":"SUM('Policy Case PC1'!BJ50:BJ106)","v":146.52738913431821},{"$f":"SUM('Policy Case PC2'!BJ50:BJ106)","v":1.0491599876507205},147.57654912196892]
[null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,null,"Physical emission savings",null,{"$f":"SUM('Policy Case PC1'!BQ50:BQ79)","v":1.7715236746314966},{"$f":"SUM('Policy Case PC2'!BQ50:BQ79)","v":1.2684497845370896E-2},{"$f":"SUM(H194:I194)","v":1.7842081724768675}]
[null,null,null,null,null,"Monetized  emission savings (3% dr)"]
[null,null,null,null,null,{"$f":"\"At \" & TEXT(1000*dolNOx_1,\"#,##0\") & \" 2010$/t\"","v":"At 450 2010$/t"},null,{"$f":"SUM(OFFSET('Policy Case PC1'!BR$50, 0, CHOOSE(drate/0.03, 0, 3), 57, 1))","v":0.51478873154727389},{"$f":"SUM(OFFSET('Policy Case PC2'!BR$50, 0, CHOOSE(drate/0.03, 0, 3), 57, 1))","v":3.6859978080073545E-3},{"$f":"SUM(H196:I196)","v":0.51847472935528127}]
[null,null,null,null,null,{"$f":"\"At \" & TEXT(1000*dolNOx_2,\"#,##0\") & \" 2010$/t\"","v":"At 2,537 2010$/t"},null,{"$f":"SUM(OFFSET('Policy Case PC1'!BS$50, 0, CHOOSE(drate/0.03, 0, 3), 57, 1))","v":2.90226447096763},{"$f":"SUM(OFFSET('Policy Case PC2'!BS$50, 0, CHOOSE(drate/0.03, 0, 3), 57, 1))","v":2.078083653092145E-2},2.9230453074985516]
[null,null,null,null,null,{"$f":"\"At \" & TEXT(1000*dolNOx_3,\"#,##0\") & \" 2010$/t\"","v":"At 4,623 2010$/t"},null,{"$f":"SUM(OFFSET('Policy Case PC1'!BT$50, 0, CHOOSE(drate/0.03, 0, 3), 57, 1))","v":5.2885962354289946},{"$f":"SUM(OFFSET('Policy Case PC2'!BT$50, 0, CHOOSE(drate/0.03, 0, 3), 57, 1))","v":3.786748414759554E-2},{"$f":"SUM(H198:I198)","v":5.3264637195765898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":true,"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,{"$f":"\"TSL \" & iTSL","v":"TSL 3"}]
[]
[null,null,null,"Discount Rate","Primary Estimate","Low Estimate","High Estimate"]
[null,null,null,null,"Monetized (million 2010$/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,{"$f":"\"NOx \" &'Summary (All TSLs)'!E22","v":"NOx At 2,537 2010$/t"},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]

{"sheet":"Summary (All TSLs)","index":3,"n_rows":184,"n_cols":43,"rows_kept":184,"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 $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,12.770576370366829,0.1117089169025927,12.882285287269422,"-","kt",null,"Physical emission savings",null,null,null,18.361593161674179,0.25106059719584939,18.612653758870028,"-","kt",null,"Physical emission savings",null,null,null,25.285566728963655,0.31932323935711499,25.604889968320769,"-","kt",null,"Physical emission savings",null,null,null,38.794075697718398,0.62474867730318939,39.418824375021586,"-","kt"]
[null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)"]
[null,null,null,null,"At 450 2010$/t",null,null,null,3.7110133788376651,3.2461617414882807E-2,3.743474996252548,0.19098932159269039,"million $",null,"At 450 2010$/t",null,null,null,5.3357032815025729,7.2955479794037201E-2,5.4086587612966097,0.27594576391734793,"million $",null,"At 450 2010$/t",null,null,null,7.3477105017836752,9.278985903950096E-2,7.4405003608231759,0.37960881738127067,"million $",null,"At 450 2010$/t",null,null,null,11.272898550502369,0.18154363821277653,11.454442188715145,0.58439715639489975,"million $"]
[null,null,null,null,"At 2,537 2010$/t",null,null,null,20.921868760247023,0.18301138529235039,21.104880145539372,1.0767553530681238,"million $",null,"At 2,537 2010$/t",null,null,null,30.081509389271176,0.41130678274993843,30.492816172021115,1.5557208956851374,"million $",null,"At 2,537 2010$/t",null,null,null,41.424758984500414,0.52312860529603122,41.947887589796444,2.1401501548806303,"million $",null,"At 2,537 2010$/t",null,null,null,63.554096939165561,1.0235026892129198,64.577599628378479,3.29470130171969,"million $"]
[null,null,null,null,"At 4,623 2010$/t",null,null,null,38.124477445258968,0.33348901624222932,38.457966461501201,1.962096963828907,"million $",null,"At 4,623 2010$/t",null,null,null,54.815458378636457,0.74949596241740901,55.564954341053863,2.8348828146442226,"million $",null,"At 4,623 2010$/t",null,null,null,75.485479221657656,0.95326115186580729,76.438740373523459,3.8998479172302551,"million $",null,"At 4,623 2010$/t",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 $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,12.770576370366829,0.1117089169025927,12.882285287269422,"-","kt",null,"Physical emission savings",null,null,null,18.361593161674179,0.25106059719584939,18.612653758870028,"-","kt",null,"Physical emission savings",null,null,null,25.285566728963655,0.31932323935711499,25.604889968320769,"-","kt",null,"Physical emission savings",null,null,null,38.794075697718398,0.62474867730318939,39.418824375021586,"-","kt"]
[null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)"]
[null,null,null,null,"At 450 2010$/t",null,null,null,1.9068822037374422,1.667997494856726E-2,1.9235621786860095,0.15501295791030295,"million $",null,"At 450 2010$/t",null,null,null,2.7418102741649184,3.7492311823584049E-2,2.7793025859885025,0.22397399967394432,"million $",null,"At 450 2010$/t",null,null,null,3.7760447871596083,4.7705732169632073E-2,3.8237505193292405,0.3081423022764872,"million $",null,"At 450 2010$/t",null,null,null,5.7956548083987078,9.3312288526263623E-2,5.8889670969249712,0.47457067873645287,"million $"]
[null,null,null,null,"At 2,537 2010$/t",null,null,null,10.750578113070862,9.403799209892251E-2,10.844616105169784,0.87392860937430739,"million $",null,"At 2,537 2010$/t",null,null,null,15.457717034569768,0.21137332243651719,15.669090357006285,1.2627156381617699,"million $",null,"At 2,537 2010$/t",null,null,null,21.288501388942052,0.26895431669857012,21.557455705640621,1.7372378241676616,"million $",null,"At 2,537 2010$/t",null,null,null,32.674613886461152,0.52607394664695717,33.200687833108113,2.6755240265652906,"million $"]
[null,null,null,null,"At 4,623 2010$/t",null,null,null,19.590036506395993,0.17135894263828094,19.761395449034275,1.5924997875985127,"million $",null,"At 4,623 2010$/t",null,null,null,28.167530883254255,0.38517101680095345,28.552701900055208,2.3009595566503207,"million $",null,"At 4,623 2010$/t",null,null,null,38.792566780086375,0.49009688848935362,39.282663668575729,3.1656485853871117,"million $",null,"At 4,623 2010$/t",null,null,null,59.540693731616031,0.95862824412648151,60.499321975742511,4.8754227728858233,"million $"]
[null,null,null,null,"NPV with Emission Savings (3% dr)",null,null,null,1.3663894476653027,1.2180116062169901E-2,1.3785695637274729,0.10076415645750468,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,1.9185585314113844,2.2489593426139941E-2,1.9410481248375246,0.14149760848629001,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,2.5195269408068683,1.4823759382185352E-2,2.5343507001890537,0.1837042160135233,"billion $",null,"NPV with Emission Savings (3% 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: No Learning)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 2, AEO 2010 Low Growth, 3% Discount Rate, Learning: No Learning)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 3, AEO 2010 Low Growth, 3% Discount Rate, Learning: No Learning)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 4, AEO 2010 Low Growth, 3% Discount Rate, Learning: No Learning)"]
[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 $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,12.047922366908885,0.10538840160860512,12.153310768517491,"-","kt",null,"Physical emission savings",null,null,null,17.322364385111335,0.23684677746595229,17.559211162577288,"-","kt",null,"Physical emission savings",null,null,null,23.85383067520285,0.30121230374603269,24.155042978948885,"-","kt",null,"Physical emission savings",null,null,null,36.593378660497613,0.58934833237524598,37.182726992872858,"-","kt"]
[null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)"]
[null,null,null,null,"At 450 2010$/t",null,null,null,3.5032703833007486,3.0644641792964354E-2,3.5339150250937128,0.18029772708099312,"million $",null,"At 450 2010$/t",null,null,null,5.0369556797436061,6.8869514515068828E-2,5.1058251942586752,0.26049541962976247,"million $",null,"At 450 2010$/t",null,null,null,6.936136444793763,8.7584114001812097E-2,7.0237205587955751,0.35834502058218093,"million $",null,"At 450 2010$/t",null,null,null,10.640333272865675,0.17136765566749981,10.811700928533174,0.55160497336584979,"million $"]
[null,null,null,null,"At 2,537 2010$/t",null,null,null,19.750659916519993,0.17276768050833458,19.923427597028329,1.0164785191210655,"million $",null,"At 2,537 2010$/t",null,null,null,28.39723679891005,0.38827101849939921,28.785507817409449,1.4686152880015713,"million $",null,"At 2,537 2010$/t",null,null,null,39.104395912092833,0.49377977160577152,39.598175683698607,2.0202695938155402,"million $",null,"At 2,537 2010$/t",null,null,null,59.987834473911583,0.96613276095210465,60.95396723486369,3.1098262609536911,"million $"]
[null,null,null,null,"At 4,623 2010$/t",null,null,null,35.990264404443025,0.31482262001972044,36.305087024462743,1.8522586495454028,"million $",null,"At 4,623 2010$/t",null,null,null,51.746324683232622,0.7075194791181405,52.453844162350762,2.6761562776630918,"million $",null,"At 4,623 2010$/t",null,null,null,71.257241742847881,0.89978079784528286,72.157022540693163,3.6813978447809363,"million $",null,"At 4,623 2010$/t",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: No Learning)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 2, AEO 2010 Low Growth, 7% Discount Rate, Learning: No Learning)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 3, AEO 2010 Low Growth, 7% Discount Rate, Learning: No Learning)",null,null,null,null,null,null,null,null,null,"National Impact Summary (TSL 4, AEO 2010 Low Growth, 7% Discount Rate, Learning: No Learning)"]
[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 $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,12.047922366908885,0.10538840160860512,12.153310768517491,"-","kt",null,"Physical emission savings",null,null,null,17.322364385111335,0.23684677746595229,17.559211162577288,"-","kt",null,"Physical emission savings",null,null,null,23.85383067520285,0.30121230374603269,24.155042978948885,"-","kt",null,"Physical emission savings",null,null,null,36.593378660497613,0.58934833237524598,37.182726992872858,"-","kt"]
[null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)"]
[null,null,null,null,"At 450 2010$/t",null,null,null,1.8158255085490489,1.5883569297779922E-2,1.8317090778468288,0.14761084686232995,"million $",null,"At 450 2010$/t",null,null,null,2.6108639357698262,3.5701302352944102E-2,2.6465652381227702,0.21327717419784167,"million $",null,"At 450 2010$/t",null,null,null,3.5956398848632176,4.5423571665960366E-2,3.641063456529178,0.29342020891742165,"million $",null,"At 450 2010$/t",null,null,null,5.5183469184838803,8.8851621175169315E-2,5.6071985396590494,0.45186396408387763,"million $"]
[null,null,null,null,"At 2,537 2010$/t",null,null,null,10.237220700419858,8.9548034018817016E-2,10.326768734438675,0.83219715219940227,"million $",null,"At 2,537 2010$/t",null,null,null,14.719470677884553,0.20127600904315376,14.920746686927707,1.2024093131998319,"million $",null,"At 2,537 2010$/t",null,null,null,20.271418639773295,0.25608800292564787,20.527506642698942,1.6542379333855526,"million $",null,"At 2,537 2010$/t",null,null,null,31.111213627096909,0.50092569538089937,31.612139322477809,2.5475086152906625,"million $"]
[null,null,null,null,"At 4,623 2010$/t",null,null,null,18.654580724493901,0.16317720191919238,18.817757926413094,1.516455433432337,"million $",null,"At 4,623 2010$/t",null,null,null,26.822275500142013,0.36677137950591243,27.189046879647925,2.1910675029258266,"million $",null,"At 4,623 2010$/t",null,null,null,36.939207083828123,0.4666514929149661,37.405858576743086,3.0144036129449785,"million $",null,"At 4,623 2010$/t",null,null,null,56.691817342557741,0.91280232153957319,57.604619664097314,4.6421491243550372,"million $"]
[null,null,null,null,"NPV with Emission Savings (3% dr)",null,null,null,1.2376214440340711,1.1088252400563336E-2,1.2487096964346347,9.092343739111966E-2,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,1.7267704409627207,1.9300904285607427E-2,1.7460713452483281,0.12668718570340448,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,2.2377332100417555,8.6972264909818981E-3,2.2464304365327372,0.16174320998836866,"billion $",null,"NPV with Emission Savings (3% 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 $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,13.500388687784055,0.11809231312765113,13.618481000911705,"-","kt",null,"Physical emission savings",null,null,null,19.411077645463301,0.26541485221354111,19.676492497676843,"-","kt",null,"Physical emission savings",null,null,null,26.731345484121281,0.33761081193996073,27.068956296061241,"-","kt",null,"Physical emission savings",null,null,null,41.015958506198309,0.6604940998317016,41.676452606030011,"-","kt"]
[null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (3% dr)"]
[null,null,null,null,"At 450 2010$/t",null,null,null,3.9199339947968386,3.4288972921972381E-2,3.954222967718811,0.20174152700014483,"million $",null,"At 450 2010$/t",null,null,null,5.636132985078989,7.7064494730730446E-2,5.7131974798097191,0.29148310377022568,"million $",null,"At 450 2010$/t",null,null,null,7.7615761269571353,9.8024267221910336E-2,7.8596003941790453,0.40099099066418031,"million $",null,"At 450 2010$/t",null,null,null,11.90886556443939,0.19177563147486384,12.100641195914253,0.61736575111568082,"million $"]
[null,null,null,null,"At 2,537 2010$/t",null,null,null,22.099716766221285,0.1933136095623198,22.293030375783605,1.1373738977763721,"million $",null,"At 2,537 2010$/t",null,null,null,31.775265295878665,0.43447249584858477,32.20973779172725,1.6433169650334729,"million $",null,"At 2,537 2010$/t",null,null,null,43.758041409089458,0.5526390354266365,44.310680444516095,2.2606980962556125,"million $",null,"At 2,537 2010$/t",null,null,null,67.139537637739394,1.0811883934482871,68.220726031187681,3.4805709124010709,"million $"]
[null,null,null,null,"At 4,623 2010$/t",null,null,null,40.270788573212869,0.35226204848506298,40.623050621697935,2.0725579540481553,"million $",null,"At 4,623 2010$/t",null,null,null,57.901872866711514,0.79170924253370412,58.69358210924522,2.9945030860661208,"million $",null,"At 4,623 2010$/t",null,null,null,79.737258744272978,1.0070359719264252,80.744294716199406,4.1195141107566791,"million $",null,"At 4,623 2010$/t",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 $"]
[null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings",null,null,null,null,null,null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,"Physical emission savings",null,null,null,13.500388687784055,0.11809231312765113,13.618481000911705,"-","kt",null,"Physical emission savings",null,null,null,19.411077645463301,0.26541485221354111,19.676492497676843,"-","kt",null,"Physical emission savings",null,null,null,26.731345484121281,0.33761081193996073,27.068956296061241,"-","kt",null,"Physical emission savings",null,null,null,41.015958506198309,0.6604940998317016,41.676452606030011,"-","kt"]
[null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)",null,null,null,null,null,null,null,null,null,"Monetized  emission savings (7% dr)"]
[null,null,null,null,"At 450 2010$/t",null,null,null,1.999661586847796,1.7491481147938897E-2,2.0171530679957348,0.16255511108118023,"million $",null,"At 450 2010$/t",null,null,null,2.8752293952774686,3.931717150888385E-2,2.9145465667863526,0.23487282568296886,"million $",null,"At 450 2010$/t",null,null,null,3.9598464714359216,5.0030789802809374E-2,4.0098772612387306,0.3231415870042138,"million $",null,"At 450 2010$/t",null,null,null,6.0781402313445092,9.7856716797341647E-2,6.1759969481418509,0.49770138214635051,"million $"]
[null,null,null,null,"At 2,537 2010$/t",null,null,null,11.27364765740635,9.861308371626884E-2,11.372260741122618,0.91644959291767591,"million $",null,"At 2,537 2010$/t",null,null,null,16.209904390708751,0.22166147581786294,16.431565866526615,1.3241607972393155,"million $",null,"At 2,537 2010$/t",null,null,null,22.324734440073179,0.28206247495494979,22.606796915028127,1.8218004582882006,"million $",null,"At 2,537 2010$/t",null,null,null,34.267203926491135,0.55169442336634622,34.818898349857484,2.8059297922339792,"million $"]
[null,null,null,null,"At 4,623 2010$/t",null,null,null,20.543190035549689,0.17969581632649217,20.722885851876182,1.6699828411739914,"million $",null,"At 4,623 2010$/t",null,null,null,29.53818998748385,0.40391840863459993,29.942108396118449,2.4129268291830321,"million $",null,"At 4,623 2010$/t",null,null,null,40.680822749885031,0.51398298057419523,41.19480573045923,3.3197412371566237,"million $",null,"At 4,623 2010$/t",null,null,null,62.442760643345906,1.0053146705646903,63.448075313910593,5.1130521992501734,"million $"]
[null,null,null,null,"NPV with Emission Savings (3% dr)",null,null,null,1.4968225135412687,1.3325187550039778E-2,1.5101477010913085,0.11074370874007593,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,2.1051502428250601,2.497255144993708E-2,2.1301227942749974,0.15583296361100452,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,2.773968377217384,1.7726264981969213E-2,2.7916946421993538,0.20320204391024582,"billion $",null,"NPV with Emission Savings (3% dr)",null,null,null,3.6723099060024142,6.2917135378945485E-2,3.7352270413813602,0.26749824278823819,"billion $"]

{"sheet":"Input and Summary","index":4,"n_rows":461,"n_cols":48,"rows_kept":461,"cut":false,"hidden":false,"merged":[[173,18,173,23],[337,1,337,6],[337,9,337,14],[379,1,379,6],[379,9,379,14],[211,1,211,6],[211,9,211,14],[253,1,253,6],[253,9,253,14],[295,1,295,6],[295,9,295,14],[127,1,127,6],[127,9,127,14],[169,1,169,6],[169,9,169,14],[4,7,4,9],[43,9,43,14],[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],[16,8,16,9]]}
[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,{"$f":"Charts!H5","v":2.8510476477103357E-2},{"$f":"Charts!I5","v":2.041412613464174E-4},{"$f":"SUM(R6:S6)","v":2.8714617738449775E-2},{"$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":1.6635141983882842E-2},{"$f":"Charts!I6","v":1.1911224297779294E-4},{"$f":"SUM(R7:S7)","v":1.6754254226860634E-2},{"$f":"\"-\"","v":"-"},"quad"]
[null,null,null,null,null,null,null,1,1,1,null,null,null,"Discounted Incremental Equipment Cost",null,null,null,{"$f":"Charts!H7","v":2.73038041250281E-2},{"$f":"Charts!I7","v":1.3284158000375537E-3},2.8632219925065653E-2,{"$f":"-PMT(drate, 30, T8)","v":1.4607946532714279E-3},"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":0.27797881534252211},{"$f":"Charts!I8","v":1.9903975790450754E-3},0.27996921292156718,{"$f":"-PMT(drate, 30, T9)","v":1.4283821875732452E-2},"billion $"]
[null,null,null,null,null,null,null,3,3,3,null,null,null,"NPV",null,null,null,{"$f":"R9 - R8","v":0.25067501121749403},{"$f":"S9 - S8","v":6.6198177900752176E-4},0.25133699299650153,{"$f":"U9-U8","v":1.2823027222461024E-2},"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":2.1778329806793173},{"$f":"Charts!I187","v":1.5593761543576747E-2},2.1934267422228939,{"$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('Policy Case PC1'!BB5:BE5)","v":0.05},{"$f":"Charts!H189","v":9.5901231143431733},{"$f":"Charts!I189","v":6.8667083111771082E-2},9.6587901974549446,{"$f":"-PMT(Q14, 30, T14)","v":0.62831816348375213},"million $"]
[null,"Learning Case",null,null,null,null,null,"Standards Level PC2 =",null,{"$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,{"$f":"Charts!H190","v":48.044063039403632},{"$f":"Charts!I190","v":0.34400327383384838},48.388066313237481,{"$f":"-PMT(Q15, 30, T15)","v":2.4687233032406422},"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":80.969337297376939},{"$f":"Charts!I191","v":0.57975310517641931},81.549090402553361,3.8962231436151766,"million $"]
[null,null,null,null,null,null,null,"Policy","Rebate",null,null,null,null,{"$f":"Charts!F192","v":"At 64.9 2007$/t"},null,null,0.03,{"$f":"Charts!H192","v":146.52738913431821},{"$f":"Charts!I192","v":1.0491599876507205},147.57654912196892,7.5292462292417293,"million $"]
[null,null,null,null,null,null,null,null,"Standards",null,null,null,null,"NOx Emission Savings"]
[null,null,null,null,null,null,null,null,"Rebate",null,null,null,null,"Physical emission savings",null,null,null,{"$f":"Charts!H194","v":1.7715236746314966},{"$f":"Charts!I194","v":1.2684497845370896E-2},{"$f":"SUM(R19:S19)","v":1.7842081724768675},{"$f":"\"-\"","v":"-"},"kt"]
[null,null,null,null,null,null,null,null,"Consumer Tax Credit",null,null,null,null,{"$f":"\"Monetized  emission savings (\" & ROUND(drate*100,0) & \"% dr)\"","v":"Monetized  emission savings (3% dr)"}]
[null,null,null,null,null,null,null,null,"Manufacturer Tax Credit",null,null,null,null,{"$f":"Charts!F196","v":"At 450 2010$/t"},null,null,null,{"$f":"Charts!H196","v":0.51478873154727389},{"$f":"Charts!I196","v":3.6859978080073545E-3},0.51847472935528127,{"$f":"-PMT(drate, 30, T21)","v":2.6452196667974878E-2},"million $"]
[null,null,null,null,null,null,null,null,"Voluntary Efficiency Target",null,null,null,null,{"$f":"Charts!F197","v":"At 2,537 2010$/t"},null,null,null,{"$f":"Charts!H197","v":2.90226447096763},{"$f":"Charts!I197","v":2.078083653092145E-2},2.9230453074985516,{"$f":"-PMT(drate, 30, T22)","v":0.14913160654811611},"million $"]
[null,null,null,null,null,null,null,null,"Early Replacement",null,null,null,null,{"$f":"Charts!F198","v":"At 4,623 2010$/t"},null,null,null,{"$f":"Charts!H198","v":5.2885962354289946},{"$f":"Charts!I198","v":3.786748414759554E-2},5.3264637195765898,{"$f":"-PMT(drate, 30, T23)","v":0.27175223376899527},"million $"]
[null,null,null,null,null,null,null,null,"Bulk Govt Purchase",null,null,null,null,"NPV with Emission Savings (3% dr)",null,null,null,{"$f":"R10 + R15/1000 + R22/1000","v":0.30162133872786528},{"$f":"S10 + S15/1000 + S22/1000","v":1.0267658893722918E-3},{"$f":"T10 + T15/1000 + T22/1000","v":0.30264810461723757},{"$f":"U10 + U15/1000 + U22/1000","v":1.5440882132249782E-2},"billion $"]
[null,"PC1"]
[null,"Level","Standby Power","UEC","Installed Price","Market Share","Default","Low","High","MWO only","AEO Chained","No Learning"]
[null,null,"W","kWh","$","%",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},{"$f":"CHOOSE(iTSL,U30,U31,U32,U33)","v":0.55931681361713637}]
[null,"Level","Standby Power","UEC","Installed Price","Market Share","Default","Low","High","MWO only","AEO Chained","No Learning"]
[null,null,"W","kWh","$","%"]
[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,"Policy Case Efficiency Trend",null,null,null,null,null,null,null,"Policy 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,{"$f":"CHOOSE(iPol,effStd1,effReb1,effCTx1,effMTx1,effVET1,effERp1,effBlk1)","v":0.42969394155120688},0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2014,{"$f":"CHOOSE(iPol,effStd2,effReb2,effCTx2,effMTx2,effVET2,effERp2,effBlk2)","v":0.9605966623057971},0,0,3.94033376942029E-2,0,1]
[null,2015,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2015,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2016,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2016,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2017,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2017,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2018,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2018,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2019,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2019,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2020,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2020,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2021,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2021,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2022,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2022,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,{"$f":"B104+1","v":2023},0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2023,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2024,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2024,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2025,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2025,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2026,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2026,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2027,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2027,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2028,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2028,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2029,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2029,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2030,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2030,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,{"$f":"B112+1","v":2031},0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,{"$f":"J112+1","v":2031},0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2032,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2032,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2033,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2033,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2034,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2034,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2035,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2035,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2036,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2036,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2037,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2037,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2038,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2038,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2039,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2039,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2040,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2040,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2041,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2041,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2042,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2042,0.9605966623057971,0,0,3.94033376942029E-2,0,1]
[null,2043,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,{"$f":"SUM(C125:G125)","v":0.99999999999999989},null,2043,0.9605966623057971,0,0,3.94033376942029E-2,0,{"$f":"SUM(K125:O125)","v":1}]
[]
[null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Standards Case Efficiency Trend"},null,null,null,null,null,null,null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Standards Case Efficiency Trend"}]
[null,"PC1",null,null,null,null,null,null,null,"PC2"]
[null,"Design #",0,1,2,3,4,"Total",null,"Design #",0,1,2,3,4,"Total"]
[]
[null,2007,{"$f":"C89","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C131:G131)","v":1},null,2007,{"$f":"K89","v":1},0,0,0,0,{"$f":"SUM(K131:O131)","v":1}]
[null,{"$f":"B131+1","v":2008},{"$f":"C90","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C132:G132)","v":1},null,{"$f":"J131+1","v":2008},{"$f":"K90","v":1},0,0,0,0,{"$f":"SUM(K132:O132)","v":1}]
[null,{"$f":"B132+1","v":2009},{"$f":"C91","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C133:G133)","v":1},null,{"$f":"J132+1","v":2009},{"$f":"K91","v":1},0,0,0,0,{"$f":"SUM(K133:O133)","v":1}]
[null,2010,{"$f":"C92","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2010,{"$f":"K92","v":1},0,0,0,0,1]
[null,2011,{"$f":"C93","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2011,{"$f":"K93","v":1},0,0,0,0,1]
[null,2012,{"$f":"C94","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2012,{"$f":"K94","v":1},0,0,0,0,1]
[null,2013,{"$f":"C95","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2013,{"$f":"K95","v":1},0,0,0,0,1]
[null,2014,{"$f":"IF(C$87=iStd_MWO, SUM($C137:C137), IF(C$87>iStd_MWO, C137, 0))","v":0},{"$f":"IF(D$87=iStd_MWO, SUM($C137:D137), IF(D$87>iStd_MWO, D137, 0))","v":0},{"$f":"IF(E$87=iStd_MWO, SUM($C137:E137), IF(E$87>iStd_MWO, E137, 0))","v":0},{"$f":"IF(F$87=iStd_MWO, SUM($C137:F137), IF(F$87>iStd_MWO, F137, 0))","v":1},{"$f":"IF(G$87=iStd_MWO, SUM($C137:G137), IF(G$87>iStd_MWO, G137, 0))","v":0},1,null,2014,{"$f":"IF(K$87=iStd_Combo, SUM($K137:K137), IF(K$87>iStd_Combo, K137, 0))","v":0},{"$f":"IF(L$87=iStd_Combo, SUM($K137:L137), IF(L$87>iStd_Combo, L137, 0))","v":0},{"$f":"IF(M$87=iStd_Combo, SUM($K137:M137), IF(M$87>iStd_Combo, M137, 0))","v":0},{"$f":"IF(N$87=iStd_Combo, SUM($K137:N137), IF(N$87>iStd_Combo, N137, 0))","v":1},{"$f":"IF(O$87=iStd_Combo, SUM($K137:O137), IF(O$87>iStd_Combo, O137, 0))","v":0},1]
[null,2015,{"$f":"C138","v":0},0,0,1,0,1,null,2015,{"$f":"K138","v":0},0,0,1,0,1]
[null,2016,0,0,0,1,0,1,null,2016,0,0,0,1,0,1]
[null,2017,0,0,0,1,0,1,null,2017,0,0,0,1,0,1]
[null,2018,0,0,0,1,0,1,null,2018,0,0,0,1,0,1]
[null,2019,0,0,0,1,0,1,null,2019,0,0,0,1,0,1]
[null,2020,0,0,0,1,0,1,null,2020,0,0,0,1,0,1]
[null,2021,0,0,0,1,0,1,null,2021,0,0,0,1,0,1]
[null,2022,0,0,0,1,0,1,null,2022,0,0,0,1,0,1]
[null,2023,0,0,0,1,0,1,null,2023,0,0,0,1,0,1]
[null,2024,0,0,0,1,0,1,null,2024,0,0,0,1,0,1]
[null,2025,0,0,0,1,0,1,null,2025,0,0,0,1,0,1]
[null,2026,0,0,0,1,0,1,null,2026,0,0,0,1,0,1]
[null,2027,0,0,0,1,0,1,null,2027,0,0,0,1,0,1]
[null,2028,0,0,0,1,0,1,null,2028,0,0,0,1,0,1]
[null,2029,0,0,0,1,0,1,null,2029,0,0,0,1,0,1]
[null,2030,0,0,0,1,0,1,null,2030,0,0,0,1,0,1]
[null,{"$f":"B154+1","v":2031},{"$f":"C154","v":0},{"$f":"D154","v":0},{"$f":"E154","v":0},{"$f":"F154","v":1},{"$f":"G154","v":0},1,null,{"$f":"J154+1","v":2031},{"$f":"K154","v":0},{"$f":"L154","v":0},{"$f":"M154","v":0},{"$f":"N154","v":1},{"$f":"O154","v":0},1]
[null,2032,{"$f":"C155","v":0},0,0,1,0,1,null,2032,{"$f":"K155","v":0},0,0,1,0,1]
[null,2033,0,0,0,1,0,1,null,2033,0,0,0,1,0,1]
[null,2034,0,0,0,1,0,1,null,2034,0,0,0,1,0,1]
[null,2035,0,0,0,1,0,1,null,2035,0,0,0,1,0,1]
[null,2036,0,0,0,1,0,1,null,2036,0,0,0,1,0,1]
[null,2037,0,0,0,1,0,1,null,2037,0,0,0,1,0,1]
[null,2038,0,0,0,1,0,1,null,2038,0,0,0,1,0,1]
[null,2039,0,0,0,1,0,1,null,2039,0,0,0,1,0,1]
[null,2040,0,0,0,1,0,1,null,2040,0,0,0,1,0,1]
[null,2041,0,0,0,1,0,1,null,2041,0,0,0,1,0,1]
[null,2042,0,0,0,1,0,1,null,2042,0,0,0,1,0,1]
[null,2043,0,0,0,1,0,{"$f":"SUM(C167:G167)","v":1},null,2043,0,0,0,1,0,{"$f":"SUM(K167:O167)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24}]
[null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Rebate Case Efficiency Trend"},null,null,null,null,null,null,null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Rebate Case Efficiency Trend"}]
[null,"PC1",null,null,null,null,null,null,null,"PC2"]
[null,"Design #",0,1,2,3,4,"Total",null,"Design #",0,1,2,3,4,"Total"]
[]
[null,2007,{"$f":"C131","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C173:G173)","v":1},null,2007,{"$f":"K131","v":1},0,0,0,0,{"$f":"SUM(K173:O173)","v":1}]
[null,{"$f":"B173+1","v":2008},{"$f":"C132","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C174:G174)","v":1},null,{"$f":"J173+1","v":2008},{"$f":"K132","v":1},0,0,0,0,{"$f":"SUM(K174:O174)","v":1},null,null,"% Units Meeting the Target Level (TSL3)"]
[null,{"$f":"B174+1","v":2009},{"$f":"C133","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C175:G175)","v":1},null,{"$f":"J174+1","v":2009},{"$f":"K133","v":1},0,0,0,0,{"$f":"SUM(K175:O175)","v":1},null,{"$f":"TRANSPOSE(Policies)","v":"Standards"},"Rebate","Consumer Tax Credit","Manufacturer Tax Credit","Voluntary Efficiency Target","Early Replacement","Bulk Govt Purchase"]
[null,2010,{"$f":"C134","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2010,{"$f":"K134","v":1},0,0,0,0,1,null,{"$f":"J176","v":2010},0,0,0,0,0,0]
[null,2011,{"$f":"C135","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2011,{"$f":"K135","v":1},0,0,0,0,1,null,{"$f":"J177","v":2011},0,0,0,0,0,0]
[null,2012,{"$f":"C136","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2012,{"$f":"K136","v":1},0,0,0,0,1,null,2012,0,0,0,0,0,0]
[null,2013,{"$f":"C137","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2013,{"$f":"K137","v":1},0,0,0,0,1,null,2013,0,0,0,0,0,0]
[null,2014,{"$f":"IF(C$171<iStd_MWO,C54*(1-'Rebate PC1 (noBarriers)'!reb_mktInc/SUM(OFFSET($C54,0,iStd_MWO-1,1,-iStd_MWO))),IF(C$171=iStd_MWO,C54+'Rebate PC1 (noBarriers)'!reb_mktInc,C54))","v":0.42969394155120688},{"$f":"IF(D$171<iStd_MWO,D54*(1-'Rebate PC1 (noBarriers)'!reb_mktInc/SUM(OFFSET($C54,0,iStd_MWO-1,1,-iStd_MWO))),IF(D$171=iStd_MWO,D54+'Rebate PC1 (noBarriers)'!reb_mktInc,D54))","v":0.32180541943012458},{"$f":"IF(E$171<iStd_MWO,E54*(1-'Rebate PC1 (noBarriers)'!reb_mktInc/SUM(OFFSET($C54,0,iStd_MWO-1,1,-iStd_MWO))),IF(E$171=iStd_MWO,E54+'Rebate PC1 (noBarriers)'!reb_mktInc,E54))","v":0.17857410557972234},{"$f":"IF(F$171<iStd_MWO,F54*(1-'Rebate PC1 (noBarriers)'!reb_mktInc/SUM(OFFSET($C54,0,iStd_MWO-1,1,-iStd_MWO))),IF(F$171=iStd_MWO,F54+'Rebate PC1 (noBarriers)'!reb_mktInc,F54))","v":6.992653343894617E-2},{"$f":"IF(G$171<iStd_MWO,G54*(1-'Rebate PC1 (noBarriers)'!reb_mktInc/SUM(OFFSET($C54,0,iStd_MWO-1,1,-iStd_MWO))),IF(G$171=iStd_MWO,G54+'Rebate PC1 (noBarriers)'!reb_mktInc,G54))","v":0},0.99999999999999989,null,2014,{"$f":"IF(K$171<iStd_Combo,K54*(1-'Rebate PC2 (noBarriers)'!reb_mktInc/SUM(OFFSET($K54,0,iStd_Combo-1,1,-iStd_Combo))),IF(K$171=iStd_Combo,K54+'Rebate PC2 (noBarriers)'!reb_mktInc,K54))","v":0.9605966623057971},{"$f":"IF(L$171<iStd_Combo,L54*(1-'Rebate PC2 (noBarriers)'!reb_mktInc/SUM(OFFSET($K54,0,iStd_Combo-1,1,-iStd_Combo))),IF(L$171=iStd_Combo,L54+'Rebate PC2 (noBarriers)'!reb_mktInc,L54))","v":0},{"$f":"IF(M$171<iStd_Combo,M54*(1-'Rebate PC2 (noBarriers)'!reb_mktInc/SUM(OFFSET($K54,0,iStd_Combo-1,1,-iStd_Combo))),IF(M$171=iStd_Combo,M54+'Rebate PC2 (noBarriers)'!reb_mktInc,M54))","v":0},{"$f":"IF(N$171<iStd_Combo,N54*(1-'Rebate PC2 (noBarriers)'!reb_mktInc/SUM(OFFSET($K54,0,iStd_Combo-1,1,-iStd_Combo))),IF(N$171=iStd_Combo,N54+'Rebate PC2 (noBarriers)'!reb_mktInc,N54))","v":3.94033376942029E-2},{"$f":"IF(O$171<iStd_Combo,O54*(1-'Rebate PC2 (noBarriers)'!reb_mktInc/SUM(OFFSET($K54,0,iStd_Combo-1,1,-iStd_Combo))),IF(O$171=iStd_Combo,O54+'Rebate PC2 (noBarriers)'!reb_mktInc,O54))","v":0},1,null,2014,{"$f":" ('Policy Case PC1'!W50*F180 + 'Policy Case PC2'!W50*N180) / ('Policy Case PC1'!W50 + 'Policy Case PC2'!W50)","v":6.9621369039033376E-2},{"$f":" ('Policy Case PC1'!W50*F222 + 'Policy Case PC2'!W50*N222) / ('Policy Case PC1'!W50 + 'Policy Case PC2'!W50)","v":7.3999999999999995E-3},{"$f":" ('Policy Case PC1'!W50*F264 + 'Policy Case PC2'!W50*N264) / ('Policy Case PC1'!W50 + 'Policy Case PC2'!W50)","v":1.4E-2},{"$f":" ('Policy Case PC1'!W50*F306 + 'Policy Case PC2'!W50*N306) / ('Policy Case PC1'!W50 + 'Policy Case PC2'!W50)","v":0.14599999999999999},{"$f":" ('Policy Case PC1'!W50*F348 + 'Policy Case PC2'!W50*N348) / ('Policy Case PC1'!W50 + 'Policy Case PC2'!W50)","v":0.20188248422364724},{"$f":" ('Policy Case PC1'!W50*F390 + 'Policy Case PC2'!W50*N390) / ('Policy Case PC1'!W50 + 'Policy Case PC2'!W50)","v":9.7280000000000001E-4}]
[null,2015,{"$f":"C180","v":0.42969394155120688},{"$f":"D180","v":0.32180541943012458},0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2015,{"$f":"K180","v":0.9605966623057971},{"$f":"L180","v":0},{"$f":"M180","v":0},{"$f":"N180","v":3.94033376942029E-2},{"$f":"O180","v":0},1,null,2015,{"$f":" ('Policy Case PC1'!W51*F181 + 'Policy Case PC2'!W51*N181) / ('Policy Case PC1'!W51 + 'Policy Case PC2'!W51)","v":6.962135371073995E-2},{"$f":" ('Policy Case PC1'!W51*F223 + 'Policy Case PC2'!W51*N223) / ('Policy Case PC1'!W51 + 'Policy Case PC2'!W51)","v":1.4000000000000004E-2},{"$f":" ('Policy Case PC1'!W51*F265 + 'Policy Case PC2'!W51*N265) / ('Policy Case PC1'!W51 + 'Policy Case PC2'!W51)","v":1.4000000000000004E-2},{"$f":" ('Policy Case PC1'!W51*F307 + 'Policy Case PC2'!W51*N307) / ('Policy Case PC1'!W51 + 'Policy Case PC2'!W51)","v":0.3665675299359511},{"$f":" ('Policy Case PC1'!W51*F349 + 'Policy Case PC2'!W51*N349) / ('Policy Case PC1'!W51 + 'Policy Case PC2'!W51)","v":0.18075165514792213},{"$f":" ('Policy Case PC1'!W51*F391 + 'Policy Case PC2'!W51*N391) / ('Policy Case PC1'!W51 + 'Policy Case PC2'!W51)","v":1.9456000000000002E-3}]
[null,2016,{"$f":"C181","v":0.42969394155120688},{"$f":"D181","v":0.32180541943012458},{"$f":"E181","v":0.17857410557972234},{"$f":"F181","v":6.992653343894617E-2},{"$f":"G181","v":0},0.99999999999999989,null,2016,{"$f":"K181","v":0.9605966623057971},0,0,3.94033376942029E-2,0,1,null,2016,{"$f":" ('Policy Case PC1'!W52*F182 + 'Policy Case PC2'!W52*N182) / ('Policy Case PC1'!W52 + 'Policy Case PC2'!W52)","v":6.9621343675979289E-2},{"$f":" ('Policy Case PC1'!W52*F224 + 'Policy Case PC2'!W52*N224) / ('Policy Case PC1'!W52 + 'Policy Case PC2'!W52)","v":1.8000000000000002E-2},{"$f":" ('Policy Case PC1'!W52*F266 + 'Policy Case PC2'!W52*N266) / ('Policy Case PC1'!W52 + 'Policy Case PC2'!W52)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W52*F308 + 'Policy Case PC2'!W52*N308) / ('Policy Case PC1'!W52 + 'Policy Case PC2'!W52)","v":0.43639831059845846},{"$f":" ('Policy Case PC1'!W52*F350 + 'Policy Case PC2'!W52*N350) / ('Policy Case PC1'!W52 + 'Policy Case PC2'!W52)","v":0.16218585455249598},{"$f":" ('Policy Case PC1'!W52*F392 + 'Policy Case PC2'!W52*N392) / ('Policy Case PC1'!W52 + 'Policy Case PC2'!W52)","v":2.9184000000000002E-3}]
[null,2017,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2017,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2017,{"$f":" ('Policy Case PC1'!W53*F183 + 'Policy Case PC2'!W53*N183) / ('Policy Case PC1'!W53 + 'Policy Case PC2'!W53)","v":6.9621338280764292E-2},{"$f":" ('Policy Case PC1'!W53*F225 + 'Policy Case PC2'!W53*N225) / ('Policy Case PC1'!W53 + 'Policy Case PC2'!W53)","v":2.0000000000000004E-2},{"$f":" ('Policy Case PC1'!W53*F267 + 'Policy Case PC2'!W53*N267) / ('Policy Case PC1'!W53 + 'Policy Case PC2'!W53)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W53*F309 + 'Policy Case PC2'!W53*N309) / ('Policy Case PC1'!W53 + 'Policy Case PC2'!W53)","v":0.43639831059845852},{"$f":" ('Policy Case PC1'!W53*F351 + 'Policy Case PC2'!W53*N351) / ('Policy Case PC1'!W53 + 'Policy Case PC2'!W53)","v":0.13795295950105496},{"$f":" ('Policy Case PC1'!W53*F393 + 'Policy Case PC2'!W53*N393) / ('Policy Case PC1'!W53 + 'Policy Case PC2'!W53)","v":3.8912000000000005E-3}]
[null,2018,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2018,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2018,{"$f":" ('Policy Case PC1'!W54*F184 + 'Policy Case PC2'!W54*N184) / ('Policy Case PC1'!W54 + 'Policy Case PC2'!W54)","v":6.9621332865177327E-2},{"$f":" ('Policy Case PC1'!W54*F226 + 'Policy Case PC2'!W54*N226) / ('Policy Case PC1'!W54 + 'Policy Case PC2'!W54)","v":2.4E-2},{"$f":" ('Policy Case PC1'!W54*F268 + 'Policy Case PC2'!W54*N268) / ('Policy Case PC1'!W54 + 'Policy Case PC2'!W54)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W54*F310 + 'Policy Case PC2'!W54*N310) / ('Policy Case PC1'!W54 + 'Policy Case PC2'!W54)","v":0.43639831059845846},{"$f":" ('Policy Case PC1'!W54*F352 + 'Policy Case PC2'!W54*N352) / ('Policy Case PC1'!W54 + 'Policy Case PC2'!W54)","v":0.10668627255333979},{"$f":" ('Policy Case PC1'!W54*F394 + 'Policy Case PC2'!W54*N394) / ('Policy Case PC1'!W54 + 'Policy Case PC2'!W54)","v":4.8640000000000003E-3}]
[null,2019,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2019,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2019,{"$f":" ('Policy Case PC1'!W55*F185 + 'Policy Case PC2'!W55*N185) / ('Policy Case PC1'!W55 + 'Policy Case PC2'!W55)","v":6.9621332136603084E-2},{"$f":" ('Policy Case PC1'!W55*F227 + 'Policy Case PC2'!W55*N227) / ('Policy Case PC1'!W55 + 'Policy Case PC2'!W55)","v":2.8000000000000004E-2},{"$f":" ('Policy Case PC1'!W55*F269 + 'Policy Case PC2'!W55*N269) / ('Policy Case PC1'!W55 + 'Policy Case PC2'!W55)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W55*F311 + 'Policy Case PC2'!W55*N311) / ('Policy Case PC1'!W55 + 'Policy Case PC2'!W55)","v":0.47},{"$f":" ('Policy Case PC1'!W55*F353 + 'Policy Case PC2'!W55*N353) / ('Policy Case PC1'!W55 + 'Policy Case PC2'!W55)","v":8.19180497464011E-2},{"$f":" ('Policy Case PC1'!W55*F395 + 'Policy Case PC2'!W55*N395) / ('Policy Case PC1'!W55 + 'Policy Case PC2'!W55)","v":5.8368000000000005E-3}]
[null,2020,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2020,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2020,{"$f":" ('Policy Case PC1'!W56*F186 + 'Policy Case PC2'!W56*N186) / ('Policy Case PC1'!W56 + 'Policy Case PC2'!W56)","v":6.9621332633256136E-2},{"$f":" ('Policy Case PC1'!W56*F228 + 'Policy Case PC2'!W56*N228) / ('Policy Case PC1'!W56 + 'Policy Case PC2'!W56)","v":2.8000000000000004E-2},{"$f":" ('Policy Case PC1'!W56*F270 + 'Policy Case PC2'!W56*N270) / ('Policy Case PC1'!W56 + 'Policy Case PC2'!W56)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W56*F312 + 'Policy Case PC2'!W56*N312) / ('Policy Case PC1'!W56 + 'Policy Case PC2'!W56)","v":0.48999999999999994},{"$f":" ('Policy Case PC1'!W56*F354 + 'Policy Case PC2'!W56*N354) / ('Policy Case PC1'!W56 + 'Policy Case PC2'!W56)","v":6.7012452003838305E-2},{"$f":" ('Policy Case PC1'!W56*F396 + 'Policy Case PC2'!W56*N396) / ('Policy Case PC1'!W56 + 'Policy Case PC2'!W56)","v":6.8096000000000007E-3}]
[null,2021,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2021,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2021,{"$f":" ('Policy Case PC1'!W57*F187 + 'Policy Case PC2'!W57*N187) / ('Policy Case PC1'!W57 + 'Policy Case PC2'!W57)","v":6.9621335198217657E-2},{"$f":" ('Policy Case PC1'!W57*F229 + 'Policy Case PC2'!W57*N229) / ('Policy Case PC1'!W57 + 'Policy Case PC2'!W57)","v":2.8000000000000004E-2},{"$f":" ('Policy Case PC1'!W57*F271 + 'Policy Case PC2'!W57*N271) / ('Policy Case PC1'!W57 + 'Policy Case PC2'!W57)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W57*F313 + 'Policy Case PC2'!W57*N313) / ('Policy Case PC1'!W57 + 'Policy Case PC2'!W57)","v":0.52},{"$f":" ('Policy Case PC1'!W57*F355 + 'Policy Case PC2'!W57*N355) / ('Policy Case PC1'!W57 + 'Policy Case PC2'!W57)","v":6.1034446323350471E-2},{"$f":" ('Policy Case PC1'!W57*F397 + 'Policy Case PC2'!W57*N397) / ('Policy Case PC1'!W57 + 'Policy Case PC2'!W57)","v":7.7824000000000001E-3}]
[null,2022,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2022,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2022,{"$f":" ('Policy Case PC1'!W58*F188 + 'Policy Case PC2'!W58*N188) / ('Policy Case PC1'!W58 + 'Policy Case PC2'!W58)","v":6.9621340385680006E-2},{"$f":" ('Policy Case PC1'!W58*F230 + 'Policy Case PC2'!W58*N230) / ('Policy Case PC1'!W58 + 'Policy Case PC2'!W58)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W58*F272 + 'Policy Case PC2'!W58*N272) / ('Policy Case PC1'!W58 + 'Policy Case PC2'!W58)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W58*F314 + 'Policy Case PC2'!W58*N314) / ('Policy Case PC1'!W58 + 'Policy Case PC2'!W58)","v":0.55000000000000016},{"$f":" ('Policy Case PC1'!W58*F356 + 'Policy Case PC2'!W58*N356) / ('Policy Case PC1'!W58 + 'Policy Case PC2'!W58)","v":0},{"$f":" ('Policy Case PC1'!W58*F398 + 'Policy Case PC2'!W58*N398) / ('Policy Case PC1'!W58 + 'Policy Case PC2'!W58)","v":8.7551999999999994E-3}]
[null,2023,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2023,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2023,{"$f":" ('Policy Case PC1'!W59*F189 + 'Policy Case PC2'!W59*N189) / ('Policy Case PC1'!W59 + 'Policy Case PC2'!W59)","v":6.9621348245514164E-2},{"$f":" ('Policy Case PC1'!W59*F231 + 'Policy Case PC2'!W59*N231) / ('Policy Case PC1'!W59 + 'Policy Case PC2'!W59)","v":2.8200000000000006E-2},{"$f":" ('Policy Case PC1'!W59*F273 + 'Policy Case PC2'!W59*N273) / ('Policy Case PC1'!W59 + 'Policy Case PC2'!W59)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W59*F315 + 'Policy Case PC2'!W59*N315) / ('Policy Case PC1'!W59 + 'Policy Case PC2'!W59)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W59*F357 + 'Policy Case PC2'!W59*N357) / ('Policy Case PC1'!W59 + 'Policy Case PC2'!W59)","v":0},{"$f":" ('Policy Case PC1'!W59*F399 + 'Policy Case PC2'!W59*N399) / ('Policy Case PC1'!W59 + 'Policy Case PC2'!W59)","v":9.7280000000000005E-3}]
[null,2024,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2024,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2024,{"$f":" ('Policy Case PC1'!W60*F190 + 'Policy Case PC2'!W60*N190) / ('Policy Case PC1'!W60 + 'Policy Case PC2'!W60)","v":6.9621357815891127E-2},{"$f":" ('Policy Case PC1'!W60*F232 + 'Policy Case PC2'!W60*N232) / ('Policy Case PC1'!W60 + 'Policy Case PC2'!W60)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W60*F274 + 'Policy Case PC2'!W60*N274) / ('Policy Case PC1'!W60 + 'Policy Case PC2'!W60)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W60*F316 + 'Policy Case PC2'!W60*N316) / ('Policy Case PC1'!W60 + 'Policy Case PC2'!W60)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W60*F358 + 'Policy Case PC2'!W60*N358) / ('Policy Case PC1'!W60 + 'Policy Case PC2'!W60)","v":0},{"$f":" ('Policy Case PC1'!W60*F400 + 'Policy Case PC2'!W60*N400) / ('Policy Case PC1'!W60 + 'Policy Case PC2'!W60)","v":9.7280000000000023E-3}]
[null,2025,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2025,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2025,{"$f":" ('Policy Case PC1'!W61*F191 + 'Policy Case PC2'!W61*N191) / ('Policy Case PC1'!W61 + 'Policy Case PC2'!W61)","v":6.9621363551942192E-2},{"$f":" ('Policy Case PC1'!W61*F233 + 'Policy Case PC2'!W61*N233) / ('Policy Case PC1'!W61 + 'Policy Case PC2'!W61)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W61*F275 + 'Policy Case PC2'!W61*N275) / ('Policy Case PC1'!W61 + 'Policy Case PC2'!W61)","v":1.4E-2},{"$f":" ('Policy Case PC1'!W61*F317 + 'Policy Case PC2'!W61*N317) / ('Policy Case PC1'!W61 + 'Policy Case PC2'!W61)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W61*F359 + 'Policy Case PC2'!W61*N359) / ('Policy Case PC1'!W61 + 'Policy Case PC2'!W61)","v":0},{"$f":" ('Policy Case PC1'!W61*F401 + 'Policy Case PC2'!W61*N401) / ('Policy Case PC1'!W61 + 'Policy Case PC2'!W61)","v":9.7280000000000005E-3}]
[null,2026,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2026,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2026,{"$f":" ('Policy Case PC1'!W62*F192 + 'Policy Case PC2'!W62*N192) / ('Policy Case PC1'!W62 + 'Policy Case PC2'!W62)","v":6.9621363540306958E-2},{"$f":" ('Policy Case PC1'!W62*F234 + 'Policy Case PC2'!W62*N234) / ('Policy Case PC1'!W62 + 'Policy Case PC2'!W62)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W62*F276 + 'Policy Case PC2'!W62*N276) / ('Policy Case PC1'!W62 + 'Policy Case PC2'!W62)","v":1.4E-2},{"$f":" ('Policy Case PC1'!W62*F318 + 'Policy Case PC2'!W62*N318) / ('Policy Case PC1'!W62 + 'Policy Case PC2'!W62)","v":0.58000000000000007},{"$f":" ('Policy Case PC1'!W62*F360 + 'Policy Case PC2'!W62*N360) / ('Policy Case PC1'!W62 + 'Policy Case PC2'!W62)","v":0},{"$f":" ('Policy Case PC1'!W62*F402 + 'Policy Case PC2'!W62*N402) / ('Policy Case PC1'!W62 + 'Policy Case PC2'!W62)","v":9.7280000000000005E-3}]
[null,2027,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2027,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2027,{"$f":" ('Policy Case PC1'!W63*F193 + 'Policy Case PC2'!W63*N193) / ('Policy Case PC1'!W63 + 'Policy Case PC2'!W63)","v":6.962136016104041E-2},{"$f":" ('Policy Case PC1'!W63*F235 + 'Policy Case PC2'!W63*N235) / ('Policy Case PC1'!W63 + 'Policy Case PC2'!W63)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W63*F277 + 'Policy Case PC2'!W63*N277) / ('Policy Case PC1'!W63 + 'Policy Case PC2'!W63)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W63*F319 + 'Policy Case PC2'!W63*N319) / ('Policy Case PC1'!W63 + 'Policy Case PC2'!W63)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W63*F361 + 'Policy Case PC2'!W63*N361) / ('Policy Case PC1'!W63 + 'Policy Case PC2'!W63)","v":0},{"$f":" ('Policy Case PC1'!W63*F403 + 'Policy Case PC2'!W63*N403) / ('Policy Case PC1'!W63 + 'Policy Case PC2'!W63)","v":9.7280000000000005E-3}]
[null,2028,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2028,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2028,{"$f":" ('Policy Case PC1'!W64*F194 + 'Policy Case PC2'!W64*N194) / ('Policy Case PC1'!W64 + 'Policy Case PC2'!W64)","v":6.9621357292702205E-2},{"$f":" ('Policy Case PC1'!W64*F236 + 'Policy Case PC2'!W64*N236) / ('Policy Case PC1'!W64 + 'Policy Case PC2'!W64)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W64*F278 + 'Policy Case PC2'!W64*N278) / ('Policy Case PC1'!W64 + 'Policy Case PC2'!W64)","v":1.4000000000000004E-2},{"$f":" ('Policy Case PC1'!W64*F320 + 'Policy Case PC2'!W64*N320) / ('Policy Case PC1'!W64 + 'Policy Case PC2'!W64)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W64*F362 + 'Policy Case PC2'!W64*N362) / ('Policy Case PC1'!W64 + 'Policy Case PC2'!W64)","v":0},{"$f":" ('Policy Case PC1'!W64*F404 + 'Policy Case PC2'!W64*N404) / ('Policy Case PC1'!W64 + 'Policy Case PC2'!W64)","v":9.7280000000000005E-3}]
[null,2029,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2029,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2029,{"$f":" ('Policy Case PC1'!W65*F195 + 'Policy Case PC2'!W65*N195) / ('Policy Case PC1'!W65 + 'Policy Case PC2'!W65)","v":6.9621356416817687E-2},{"$f":" ('Policy Case PC1'!W65*F237 + 'Policy Case PC2'!W65*N237) / ('Policy Case PC1'!W65 + 'Policy Case PC2'!W65)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W65*F279 + 'Policy Case PC2'!W65*N279) / ('Policy Case PC1'!W65 + 'Policy Case PC2'!W65)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W65*F321 + 'Policy Case PC2'!W65*N321) / ('Policy Case PC1'!W65 + 'Policy Case PC2'!W65)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W65*F363 + 'Policy Case PC2'!W65*N363) / ('Policy Case PC1'!W65 + 'Policy Case PC2'!W65)","v":0},{"$f":" ('Policy Case PC1'!W65*F405 + 'Policy Case PC2'!W65*N405) / ('Policy Case PC1'!W65 + 'Policy Case PC2'!W65)","v":9.7280000000000023E-3}]
[null,2030,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2030,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2030,{"$f":" ('Policy Case PC1'!W66*F196 + 'Policy Case PC2'!W66*N196) / ('Policy Case PC1'!W66 + 'Policy Case PC2'!W66)","v":6.9621357606039505E-2},{"$f":" ('Policy Case PC1'!W66*F238 + 'Policy Case PC2'!W66*N238) / ('Policy Case PC1'!W66 + 'Policy Case PC2'!W66)","v":2.8200000000000006E-2},{"$f":" ('Policy Case PC1'!W66*F280 + 'Policy Case PC2'!W66*N280) / ('Policy Case PC1'!W66 + 'Policy Case PC2'!W66)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W66*F322 + 'Policy Case PC2'!W66*N322) / ('Policy Case PC1'!W66 + 'Policy Case PC2'!W66)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W66*F364 + 'Policy Case PC2'!W66*N364) / ('Policy Case PC1'!W66 + 'Policy Case PC2'!W66)","v":0},{"$f":" ('Policy Case PC1'!W66*F406 + 'Policy Case PC2'!W66*N406) / ('Policy Case PC1'!W66 + 'Policy Case PC2'!W66)","v":9.7280000000000005E-3}]
[null,{"$f":"B196+1","v":2031},0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,{"$f":"J196+1","v":2031},0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2031,{"$f":" ('Policy Case PC1'!W67*F197 + 'Policy Case PC2'!W67*N197) / ('Policy Case PC1'!W67 + 'Policy Case PC2'!W67)","v":6.9621360838731161E-2},{"$f":" ('Policy Case PC1'!W67*F239 + 'Policy Case PC2'!W67*N239) / ('Policy Case PC1'!W67 + 'Policy Case PC2'!W67)","v":2.8200000000000006E-2},{"$f":" ('Policy Case PC1'!W67*F281 + 'Policy Case PC2'!W67*N281) / ('Policy Case PC1'!W67 + 'Policy Case PC2'!W67)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W67*F323 + 'Policy Case PC2'!W67*N323) / ('Policy Case PC1'!W67 + 'Policy Case PC2'!W67)","v":0.58000000000000007},{"$f":" ('Policy Case PC1'!W67*F365 + 'Policy Case PC2'!W67*N365) / ('Policy Case PC1'!W67 + 'Policy Case PC2'!W67)","v":0},{"$f":" ('Policy Case PC1'!W67*F407 + 'Policy Case PC2'!W67*N407) / ('Policy Case PC1'!W67 + 'Policy Case PC2'!W67)","v":9.7280000000000005E-3}]
[null,2032,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2032,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2032,{"$f":" ('Policy Case PC1'!W68*F198 + 'Policy Case PC2'!W68*N198) / ('Policy Case PC1'!W68 + 'Policy Case PC2'!W68)","v":6.9621365409446731E-2},{"$f":" ('Policy Case PC1'!W68*F240 + 'Policy Case PC2'!W68*N240) / ('Policy Case PC1'!W68 + 'Policy Case PC2'!W68)","v":2.8200000000000006E-2},{"$f":" ('Policy Case PC1'!W68*F282 + 'Policy Case PC2'!W68*N282) / ('Policy Case PC1'!W68 + 'Policy Case PC2'!W68)","v":1.4000000000000004E-2},{"$f":" ('Policy Case PC1'!W68*F324 + 'Policy Case PC2'!W68*N324) / ('Policy Case PC1'!W68 + 'Policy Case PC2'!W68)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W68*F366 + 'Policy Case PC2'!W68*N366) / ('Policy Case PC1'!W68 + 'Policy Case PC2'!W68)","v":0},{"$f":" ('Policy Case PC1'!W68*F408 + 'Policy Case PC2'!W68*N408) / ('Policy Case PC1'!W68 + 'Policy Case PC2'!W68)","v":9.7280000000000005E-3}]
[null,2033,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2033,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2033,{"$f":" ('Policy Case PC1'!W69*F199 + 'Policy Case PC2'!W69*N199) / ('Policy Case PC1'!W69 + 'Policy Case PC2'!W69)","v":6.9621370360444149E-2},{"$f":" ('Policy Case PC1'!W69*F241 + 'Policy Case PC2'!W69*N241) / ('Policy Case PC1'!W69 + 'Policy Case PC2'!W69)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W69*F283 + 'Policy Case PC2'!W69*N283) / ('Policy Case PC1'!W69 + 'Policy Case PC2'!W69)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W69*F325 + 'Policy Case PC2'!W69*N325) / ('Policy Case PC1'!W69 + 'Policy Case PC2'!W69)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W69*F367 + 'Policy Case PC2'!W69*N367) / ('Policy Case PC1'!W69 + 'Policy Case PC2'!W69)","v":0},{"$f":" ('Policy Case PC1'!W69*F409 + 'Policy Case PC2'!W69*N409) / ('Policy Case PC1'!W69 + 'Policy Case PC2'!W69)","v":9.7280000000000005E-3}]
[null,2034,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2034,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2034,{"$f":" ('Policy Case PC1'!W70*F200 + 'Policy Case PC2'!W70*N200) / ('Policy Case PC1'!W70 + 'Policy Case PC2'!W70)","v":6.9621375003467864E-2},{"$f":" ('Policy Case PC1'!W70*F242 + 'Policy Case PC2'!W70*N242) / ('Policy Case PC1'!W70 + 'Policy Case PC2'!W70)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W70*F284 + 'Policy Case PC2'!W70*N284) / ('Policy Case PC1'!W70 + 'Policy Case PC2'!W70)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W70*F326 + 'Policy Case PC2'!W70*N326) / ('Policy Case PC1'!W70 + 'Policy Case PC2'!W70)","v":0.57999999999999985},{"$f":" ('Policy Case PC1'!W70*F368 + 'Policy Case PC2'!W70*N368) / ('Policy Case PC1'!W70 + 'Policy Case PC2'!W70)","v":0},{"$f":" ('Policy Case PC1'!W70*F410 + 'Policy Case PC2'!W70*N410) / ('Policy Case PC1'!W70 + 'Policy Case PC2'!W70)","v":9.7280000000000005E-3}]
[null,2035,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2035,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2035,{"$f":" ('Policy Case PC1'!W71*F201 + 'Policy Case PC2'!W71*N201) / ('Policy Case PC1'!W71 + 'Policy Case PC2'!W71)","v":6.9621378270919007E-2},{"$f":" ('Policy Case PC1'!W71*F243 + 'Policy Case PC2'!W71*N243) / ('Policy Case PC1'!W71 + 'Policy Case PC2'!W71)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W71*F285 + 'Policy Case PC2'!W71*N285) / ('Policy Case PC1'!W71 + 'Policy Case PC2'!W71)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W71*F327 + 'Policy Case PC2'!W71*N327) / ('Policy Case PC1'!W71 + 'Policy Case PC2'!W71)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W71*F369 + 'Policy Case PC2'!W71*N369) / ('Policy Case PC1'!W71 + 'Policy Case PC2'!W71)","v":0},{"$f":" ('Policy Case PC1'!W71*F411 + 'Policy Case PC2'!W71*N411) / ('Policy Case PC1'!W71 + 'Policy Case PC2'!W71)","v":9.7280000000000005E-3}]
[null,2036,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2036,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2036,{"$f":" ('Policy Case PC1'!W72*F202 + 'Policy Case PC2'!W72*N202) / ('Policy Case PC1'!W72 + 'Policy Case PC2'!W72)","v":6.9621379548805845E-2},{"$f":" ('Policy Case PC1'!W72*F244 + 'Policy Case PC2'!W72*N244) / ('Policy Case PC1'!W72 + 'Policy Case PC2'!W72)","v":2.8200000000000006E-2},{"$f":" ('Policy Case PC1'!W72*F286 + 'Policy Case PC2'!W72*N286) / ('Policy Case PC1'!W72 + 'Policy Case PC2'!W72)","v":1.4000000000000004E-2},{"$f":" ('Policy Case PC1'!W72*F328 + 'Policy Case PC2'!W72*N328) / ('Policy Case PC1'!W72 + 'Policy Case PC2'!W72)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W72*F370 + 'Policy Case PC2'!W72*N370) / ('Policy Case PC1'!W72 + 'Policy Case PC2'!W72)","v":0},{"$f":" ('Policy Case PC1'!W72*F412 + 'Policy Case PC2'!W72*N412) / ('Policy Case PC1'!W72 + 'Policy Case PC2'!W72)","v":9.7280000000000023E-3}]
[null,2037,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2037,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2037,{"$f":" ('Policy Case PC1'!W73*F203 + 'Policy Case PC2'!W73*N203) / ('Policy Case PC1'!W73 + 'Policy Case PC2'!W73)","v":6.9621379283473353E-2},{"$f":" ('Policy Case PC1'!W73*F245 + 'Policy Case PC2'!W73*N245) / ('Policy Case PC1'!W73 + 'Policy Case PC2'!W73)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W73*F287 + 'Policy Case PC2'!W73*N287) / ('Policy Case PC1'!W73 + 'Policy Case PC2'!W73)","v":1.4000000000000004E-2},{"$f":" ('Policy Case PC1'!W73*F329 + 'Policy Case PC2'!W73*N329) / ('Policy Case PC1'!W73 + 'Policy Case PC2'!W73)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W73*F371 + 'Policy Case PC2'!W73*N371) / ('Policy Case PC1'!W73 + 'Policy Case PC2'!W73)","v":0},{"$f":" ('Policy Case PC1'!W73*F413 + 'Policy Case PC2'!W73*N413) / ('Policy Case PC1'!W73 + 'Policy Case PC2'!W73)","v":9.7280000000000005E-3}]
[null,2038,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2038,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2038,{"$f":" ('Policy Case PC1'!W74*F204 + 'Policy Case PC2'!W74*N204) / ('Policy Case PC1'!W74 + 'Policy Case PC2'!W74)","v":6.9621378695645122E-2},{"$f":" ('Policy Case PC1'!W74*F246 + 'Policy Case PC2'!W74*N246) / ('Policy Case PC1'!W74 + 'Policy Case PC2'!W74)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W74*F288 + 'Policy Case PC2'!W74*N288) / ('Policy Case PC1'!W74 + 'Policy Case PC2'!W74)","v":1.4000000000000004E-2},{"$f":" ('Policy Case PC1'!W74*F330 + 'Policy Case PC2'!W74*N330) / ('Policy Case PC1'!W74 + 'Policy Case PC2'!W74)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W74*F372 + 'Policy Case PC2'!W74*N372) / ('Policy Case PC1'!W74 + 'Policy Case PC2'!W74)","v":0},{"$f":" ('Policy Case PC1'!W74*F414 + 'Policy Case PC2'!W74*N414) / ('Policy Case PC1'!W74 + 'Policy Case PC2'!W74)","v":9.7280000000000023E-3}]
[null,2039,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2039,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2039,{"$f":" ('Policy Case PC1'!W75*F205 + 'Policy Case PC2'!W75*N205) / ('Policy Case PC1'!W75 + 'Policy Case PC2'!W75)","v":6.9621378904157968E-2},{"$f":" ('Policy Case PC1'!W75*F247 + 'Policy Case PC2'!W75*N247) / ('Policy Case PC1'!W75 + 'Policy Case PC2'!W75)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W75*F289 + 'Policy Case PC2'!W75*N289) / ('Policy Case PC1'!W75 + 'Policy Case PC2'!W75)","v":1.4E-2},{"$f":" ('Policy Case PC1'!W75*F331 + 'Policy Case PC2'!W75*N331) / ('Policy Case PC1'!W75 + 'Policy Case PC2'!W75)","v":0.57999999999999985},{"$f":" ('Policy Case PC1'!W75*F373 + 'Policy Case PC2'!W75*N373) / ('Policy Case PC1'!W75 + 'Policy Case PC2'!W75)","v":0},{"$f":" ('Policy Case PC1'!W75*F415 + 'Policy Case PC2'!W75*N415) / ('Policy Case PC1'!W75 + 'Policy Case PC2'!W75)","v":9.7279999999999988E-3}]
[null,2040,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2040,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2040,{"$f":" ('Policy Case PC1'!W76*F206 + 'Policy Case PC2'!W76*N206) / ('Policy Case PC1'!W76 + 'Policy Case PC2'!W76)","v":6.9621380405783168E-2},{"$f":" ('Policy Case PC1'!W76*F248 + 'Policy Case PC2'!W76*N248) / ('Policy Case PC1'!W76 + 'Policy Case PC2'!W76)","v":2.8200000000000006E-2},{"$f":" ('Policy Case PC1'!W76*F290 + 'Policy Case PC2'!W76*N290) / ('Policy Case PC1'!W76 + 'Policy Case PC2'!W76)","v":1.4000000000000004E-2},{"$f":" ('Policy Case PC1'!W76*F332 + 'Policy Case PC2'!W76*N332) / ('Policy Case PC1'!W76 + 'Policy Case PC2'!W76)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W76*F374 + 'Policy Case PC2'!W76*N374) / ('Policy Case PC1'!W76 + 'Policy Case PC2'!W76)","v":0},{"$f":" ('Policy Case PC1'!W76*F416 + 'Policy Case PC2'!W76*N416) / ('Policy Case PC1'!W76 + 'Policy Case PC2'!W76)","v":9.7280000000000005E-3}]
[null,2041,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2041,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2041,{"$f":" ('Policy Case PC1'!W77*F207 + 'Policy Case PC2'!W77*N207) / ('Policy Case PC1'!W77 + 'Policy Case PC2'!W77)","v":6.9621383085070182E-2},{"$f":" ('Policy Case PC1'!W77*F249 + 'Policy Case PC2'!W77*N249) / ('Policy Case PC1'!W77 + 'Policy Case PC2'!W77)","v":2.8200000000000006E-2},{"$f":" ('Policy Case PC1'!W77*F291 + 'Policy Case PC2'!W77*N291) / ('Policy Case PC1'!W77 + 'Policy Case PC2'!W77)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W77*F333 + 'Policy Case PC2'!W77*N333) / ('Policy Case PC1'!W77 + 'Policy Case PC2'!W77)","v":0.58000000000000007},{"$f":" ('Policy Case PC1'!W77*F375 + 'Policy Case PC2'!W77*N375) / ('Policy Case PC1'!W77 + 'Policy Case PC2'!W77)","v":0},{"$f":" ('Policy Case PC1'!W77*F417 + 'Policy Case PC2'!W77*N417) / ('Policy Case PC1'!W77 + 'Policy Case PC2'!W77)","v":9.7280000000000005E-3}]
[null,2042,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,0.99999999999999989,null,2042,0.9605966623057971,0,0,3.94033376942029E-2,0,1,null,2042,{"$f":" ('Policy Case PC1'!W78*F208 + 'Policy Case PC2'!W78*N208) / ('Policy Case PC1'!W78 + 'Policy Case PC2'!W78)","v":6.9621386486529907E-2},{"$f":" ('Policy Case PC1'!W78*F250 + 'Policy Case PC2'!W78*N250) / ('Policy Case PC1'!W78 + 'Policy Case PC2'!W78)","v":2.8200000000000003E-2},{"$f":" ('Policy Case PC1'!W78*F292 + 'Policy Case PC2'!W78*N292) / ('Policy Case PC1'!W78 + 'Policy Case PC2'!W78)","v":1.4000000000000004E-2},{"$f":" ('Policy Case PC1'!W78*F334 + 'Policy Case PC2'!W78*N334) / ('Policy Case PC1'!W78 + 'Policy Case PC2'!W78)","v":0.57999999999999996},{"$f":" ('Policy Case PC1'!W78*F376 + 'Policy Case PC2'!W78*N376) / ('Policy Case PC1'!W78 + 'Policy Case PC2'!W78)","v":0},{"$f":" ('Policy Case PC1'!W78*F418 + 'Policy Case PC2'!W78*N418) / ('Policy Case PC1'!W78 + 'Policy Case PC2'!W78)","v":9.7280000000000005E-3}]
[null,2043,0.42969394155120688,0.32180541943012458,0.17857410557972234,6.992653343894617E-2,0,{"$f":"SUM(C209:G209)","v":0.99999999999999989},null,2043,0.9605966623057971,0,0,3.94033376942029E-2,0,{"$f":"SUM(K209:O209)","v":1},null,2043,{"$f":" ('Policy Case PC1'!W79*F209 + 'Policy Case PC2'!W79*N209) / ('Policy Case PC1'!W79 + 'Policy Case PC2'!W79)","v":6.9621390033128894E-2},{"$f":" ('Policy Case PC1'!W79*F251 + 'Policy Case PC2'!W79*N251) / ('Policy Case PC1'!W79 + 'Policy Case PC2'!W79)","v":2.8199999999999999E-2},{"$f":" ('Policy Case PC1'!W79*F293 + 'Policy Case PC2'!W79*N293) / ('Policy Case PC1'!W79 + 'Policy Case PC2'!W79)","v":1.4000000000000002E-2},{"$f":" ('Policy Case PC1'!W79*F335 + 'Policy Case PC2'!W79*N335) / ('Policy Case PC1'!W79 + 'Policy Case PC2'!W79)","v":0.57999999999999985},{"$f":" ('Policy Case PC1'!W79*F377 + 'Policy Case PC2'!W79*N377) / ('Policy Case PC1'!W79 + 'Policy Case PC2'!W79)","v":0},{"$f":" ('Policy Case PC1'!W79*F419 + 'Policy Case PC2'!W79*N419) / ('Policy Case PC1'!W79 + 'Policy Case PC2'!W79)","v":9.7280000000000005E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R209+1","v":2044}]
[null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Consumer Tax Credit Case Efficiency Trend"},null,null,null,null,null,"(good only for TSL 3)",null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Consumer Tax Credit Case Efficiency Trend"},null,null,null,null,null,"(good only for TSL 3)",null,{"$f":"R210+1","v":2045}]
[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,{"$f":"C173","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C215:G215)","v":1},null,2007,{"$f":"K173","v":1},0,0,0,0,{"$f":"SUM(K215:O215)","v":1}]
[null,{"$f":"B215+1","v":2008},{"$f":"C174","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C216:G216)","v":1},null,{"$f":"J215+1","v":2008},{"$f":"K174","v":1},0,0,0,0,{"$f":"SUM(K216:O216)","v":1}]
[null,{"$f":"B216+1","v":2009},{"$f":"C175","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C217:G217)","v":1},null,{"$f":"J216+1","v":2009},{"$f":"K175","v":1},0,0,0,0,{"$f":"SUM(K217:O217)","v":1}]
[null,2010,{"$f":"C176","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2010,{"$f":"K176","v":1},0,0,0,0,1]
[null,2011,{"$f":"C177","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2011,{"$f":"K177","v":1},0,0,0,0,1]
[null,2012,{"$f":"C178","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2012,{"$f":"K178","v":1},0,0,0,0,1]
[null,2013,{"$f":"C179","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2013,{"$f":"K179","v":1},0,0,0,0,1]
[null,2014,{"$f":"'Eff Distrib (fromOldRIA)'!C38","v":0.4546},{"$f":"'Eff Distrib (fromOldRIA)'!D38","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E38","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F38","v":7.4000000000000003E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G38","v":0},0.99999999999999989,null,2014,{"$f":"K54-N222","v":0.99260000000000004},{"$f":"L54","v":0},0,{"$f":"F222","v":7.4000000000000003E-3},0,1]
[null,2015,{"$f":"'Eff Distrib (fromOldRIA)'!C39","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D39","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E39","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F39","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G39","v":0},1,null,2015,{"$f":"K55-N223","v":0.98599999999999999},{"$f":"L55","v":0},0,{"$f":"F223","v":1.4000000000000002E-2},{"$f":"O55","v":0},1]
[null,2016,{"$f":"'Eff Distrib (fromOldRIA)'!C40","v":0.44400000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D40","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E40","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F40","v":1.7999999999999999E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G40","v":0},1,null,2016,0.98199999999999998,{"$f":"L56","v":0},0,1.7999999999999999E-2,{"$f":"O56","v":0},1]
[null,2017,{"$f":"'Eff Distrib (fromOldRIA)'!C41","v":0.442},{"$f":"'Eff Distrib (fromOldRIA)'!D41","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E41","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F41","v":2.0000000000000004E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G41","v":0},1,null,2017,0.98,{"$f":"L57","v":0},0,2.0000000000000004E-2,{"$f":"O57","v":0},1]
[null,2018,{"$f":"'Eff Distrib (fromOldRIA)'!C42","v":0.438},{"$f":"'Eff Distrib (fromOldRIA)'!D42","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E42","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F42","v":2.4E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G42","v":0},1,null,2018,0.97599999999999998,{"$f":"L58","v":0},0,2.4E-2,{"$f":"O58","v":0},1]
[null,2019,{"$f":"'Eff Distrib (fromOldRIA)'!C43","v":0.434},{"$f":"'Eff Distrib (fromOldRIA)'!D43","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E43","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F43","v":2.8000000000000004E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G43","v":0},1,null,2019,0.97199999999999998,{"$f":"L59","v":0},0,2.8000000000000004E-2,{"$f":"O59","v":0},1]
[null,2020,{"$f":"'Eff Distrib (fromOldRIA)'!C44","v":0.434},{"$f":"'Eff Distrib (fromOldRIA)'!D44","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E44","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F44","v":2.8000000000000004E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G44","v":0},1,null,2020,0.97199999999999998,{"$f":"L60","v":0},0,2.8000000000000004E-2,{"$f":"O60","v":0},1]
[null,2021,{"$f":"'Eff Distrib (fromOldRIA)'!C45","v":0.434},{"$f":"'Eff Distrib (fromOldRIA)'!D45","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E45","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F45","v":2.8000000000000004E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G45","v":0},1,null,2021,0.97199999999999998,{"$f":"L61","v":0},0,2.8000000000000004E-2,{"$f":"O61","v":0},1]
[null,2022,{"$f":"'Eff Distrib (fromOldRIA)'!C46","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D46","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E46","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F46","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G46","v":0},1,null,2022,0.9718,{"$f":"L62","v":0},0,2.8200000000000003E-2,{"$f":"O62","v":0},1]
[null,2023,{"$f":"'Eff Distrib (fromOldRIA)'!C47","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D47","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E47","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F47","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G47","v":0},1,null,2023,0.9718,{"$f":"L63","v":0},0,2.8200000000000003E-2,{"$f":"O63","v":0},1]
[null,2024,{"$f":"'Eff Distrib (fromOldRIA)'!C48","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D48","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E48","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F48","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G48","v":0},1,null,2024,0.9718,{"$f":"L64","v":0},0,2.8200000000000003E-2,{"$f":"O64","v":0},1]
[null,2025,{"$f":"'Eff Distrib (fromOldRIA)'!C49","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D49","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E49","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F49","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G49","v":0},1,null,2025,0.9718,{"$f":"L65","v":0},0,2.8200000000000003E-2,{"$f":"O65","v":0},1]
[null,2026,{"$f":"'Eff Distrib (fromOldRIA)'!C50","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D50","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E50","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F50","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G50","v":0},1,null,2026,0.9718,{"$f":"L66","v":0},0,2.8200000000000003E-2,{"$f":"O66","v":0},1]
[null,2027,{"$f":"'Eff Distrib (fromOldRIA)'!C51","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D51","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E51","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F51","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G51","v":0},1,null,2027,0.9718,{"$f":"L67","v":0},0,2.8200000000000003E-2,{"$f":"O67","v":0},1]
[null,2028,{"$f":"'Eff Distrib (fromOldRIA)'!C52","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D52","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E52","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F52","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G52","v":0},1,null,2028,0.9718,{"$f":"L68","v":0},0,2.8200000000000003E-2,{"$f":"O68","v":0},1]
[null,2029,{"$f":"'Eff Distrib (fromOldRIA)'!C53","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D53","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E53","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F53","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G53","v":0},1,null,2029,0.9718,{"$f":"L69","v":0},0,2.8200000000000003E-2,{"$f":"O69","v":0},1]
[null,2030,{"$f":"'Eff Distrib (fromOldRIA)'!C54","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D54","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E54","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F54","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G54","v":0},1,null,2030,0.9718,{"$f":"L70","v":0},0,2.8200000000000003E-2,{"$f":"O70","v":0},1]
[null,{"$f":"B238+1","v":2031},{"$f":"'Eff Distrib (fromOldRIA)'!C55","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D55","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E55","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F55","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G55","v":0},1,null,{"$f":"J238+1","v":2031},0.9718,{"$f":"L71","v":0},0,2.8200000000000003E-2,{"$f":"O71","v":0},1]
[null,2032,{"$f":"'Eff Distrib (fromOldRIA)'!C56","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D56","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E56","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F56","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G56","v":0},1,null,2032,0.9718,{"$f":"L72","v":0},0,2.8200000000000003E-2,{"$f":"O72","v":0},1]
[null,2033,{"$f":"'Eff Distrib (fromOldRIA)'!C57","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D57","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E57","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F57","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G57","v":0},1,null,2033,0.9718,{"$f":"L73","v":0},0,2.8200000000000003E-2,{"$f":"O73","v":0},1]
[null,2034,{"$f":"'Eff Distrib (fromOldRIA)'!C58","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D58","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E58","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F58","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G58","v":0},1,null,2034,0.9718,{"$f":"L74","v":0},0,2.8200000000000003E-2,{"$f":"O74","v":0},1]
[null,2035,{"$f":"'Eff Distrib (fromOldRIA)'!C59","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D59","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E59","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F59","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G59","v":0},1,null,2035,0.9718,{"$f":"L75","v":0},0,2.8200000000000003E-2,{"$f":"O75","v":0},1]
[null,2036,{"$f":"'Eff Distrib (fromOldRIA)'!C60","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D60","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E60","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F60","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G60","v":0},1,null,2036,0.9718,{"$f":"L76","v":0},0,2.8200000000000003E-2,{"$f":"O76","v":0},1]
[null,2037,{"$f":"'Eff Distrib (fromOldRIA)'!C61","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D61","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E61","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F61","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G61","v":0},1,null,2037,0.9718,{"$f":"L77","v":0},0,2.8200000000000003E-2,{"$f":"O77","v":0},1]
[null,2038,{"$f":"'Eff Distrib (fromOldRIA)'!C62","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D62","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E62","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F62","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G62","v":0},1,null,2038,0.9718,{"$f":"L78","v":0},0,2.8200000000000003E-2,{"$f":"O78","v":0},1]
[null,2039,{"$f":"'Eff Distrib (fromOldRIA)'!C63","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D63","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E63","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F63","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G63","v":0},1,null,2039,0.9718,{"$f":"L79","v":0},0,2.8200000000000003E-2,{"$f":"O79","v":0},1]
[null,2040,{"$f":"'Eff Distrib (fromOldRIA)'!C64","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D64","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E64","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F64","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G64","v":0},1,null,2040,0.9718,{"$f":"L80","v":0},0,2.8200000000000003E-2,{"$f":"O80","v":0},1]
[null,2041,{"$f":"'Eff Distrib (fromOldRIA)'!C65","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D65","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E65","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F65","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G65","v":0},1,null,2041,0.9718,{"$f":"L81","v":0},0,2.8200000000000003E-2,{"$f":"O81","v":0},1]
[null,2042,{"$f":"'Eff Distrib (fromOldRIA)'!C66","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D66","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E66","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F66","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G66","v":0},1,null,2042,0.9718,{"$f":"L82","v":0},0,2.8200000000000003E-2,{"$f":"O82","v":0},1]
[null,2043,{"$f":"'Eff Distrib (fromOldRIA)'!C67","v":0.43380000000000002},{"$f":"'Eff Distrib (fromOldRIA)'!D67","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E67","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F67","v":2.8200000000000003E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G67","v":0},{"$f":"SUM(C251:G251)","v":1},null,2043,0.9718,{"$f":"L83","v":0},0,2.8200000000000003E-2,{"$f":"O83","v":0},{"$f":"SUM(K251:O251)","v":1}]
[]
[null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Manufacturer Tax Credit Case Efficiency Trend"},null,null,null,null,null,"(good only for TSL 3)",null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Manufacturer Tax Credit Case Efficiency Trend"},null,null,null,null,null,"(good only for TSL 3)"]
[null,"PC1",null,null,null,null,null,null,null,"PC2"]
[null,"Design #",0,1,2,3,4,"Total",null,"Design #",0,1,2,3,4,"Total"]
[]
[null,2007,{"$f":"C215","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C257:G257)","v":1},null,2007,{"$f":"K215","v":1},0,0,0,0,{"$f":"SUM(K257:O257)","v":1}]
[null,{"$f":"B257+1","v":2008},{"$f":"C216","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C258:G258)","v":1},null,{"$f":"J257+1","v":2008},{"$f":"K216","v":1},0,0,0,0,{"$f":"SUM(K258:O258)","v":1}]
[null,{"$f":"B258+1","v":2009},{"$f":"C217","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C259:G259)","v":1},null,{"$f":"J258+1","v":2009},{"$f":"K217","v":1},0,0,0,0,{"$f":"SUM(K259:O259)","v":1}]
[null,2010,{"$f":"C218","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2010,{"$f":"K218","v":1},0,0,0,0,1]
[null,2011,{"$f":"C219","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2011,{"$f":"K219","v":1},0,0,0,0,1]
[null,2012,{"$f":"C220","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2012,{"$f":"K220","v":1},0,0,0,0,1]
[null,2013,{"$f":"C221","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2013,{"$f":"K221","v":1},0,0,0,0,1]
[null,2014,{"$f":"'Eff Distrib (fromOldRIA)'!C72","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D72","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E72","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F72","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G72","v":0},1,null,2014,{"$f":"K54-N264","v":0.98599999999999999},{"$f":"L54","v":0},{"$f":"M54","v":0},{"$f":"F264","v":1.4000000000000002E-2},{"$f":"O54","v":0},1]
[null,2015,{"$f":"'Eff Distrib (fromOldRIA)'!C73","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D73","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E73","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F73","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G73","v":0},1,null,2015,{"$f":"K55-N265","v":0.98599999999999999},{"$f":"L55","v":0},0,{"$f":"F265","v":1.4000000000000002E-2},{"$f":"O55","v":0},1]
[null,2016,{"$f":"'Eff Distrib (fromOldRIA)'!C74","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D74","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E74","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F74","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G74","v":0},1,null,2016,0.98599999999999999,{"$f":"L56","v":0},0,1.4000000000000002E-2,0,1]
[null,2017,{"$f":"'Eff Distrib (fromOldRIA)'!C75","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D75","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E75","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F75","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G75","v":0},1,null,2017,0.98599999999999999,{"$f":"L57","v":0},0,1.4000000000000002E-2,0,1]
[null,2018,{"$f":"'Eff Distrib (fromOldRIA)'!C76","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D76","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E76","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F76","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G76","v":0},1,null,2018,0.98599999999999999,{"$f":"L58","v":0},0,1.4000000000000002E-2,0,1]
[null,2019,{"$f":"'Eff Distrib (fromOldRIA)'!C77","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D77","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E77","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F77","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G77","v":0},1,null,2019,0.98599999999999999,{"$f":"L59","v":0},0,1.4000000000000002E-2,0,1]
[null,2020,{"$f":"'Eff Distrib (fromOldRIA)'!C78","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D78","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E78","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F78","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G78","v":0},1,null,2020,0.98599999999999999,{"$f":"L60","v":0},0,1.4000000000000002E-2,0,1]
[null,2021,{"$f":"'Eff Distrib (fromOldRIA)'!C79","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D79","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E79","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F79","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G79","v":0},1,null,2021,0.98599999999999999,{"$f":"L61","v":0},0,1.4000000000000002E-2,0,1]
[null,2022,{"$f":"'Eff Distrib (fromOldRIA)'!C80","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D80","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E80","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F80","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G80","v":0},1,null,2022,0.98599999999999999,{"$f":"L62","v":0},0,1.4000000000000002E-2,0,1]
[null,2023,{"$f":"'Eff Distrib (fromOldRIA)'!C81","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D81","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E81","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F81","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G81","v":0},1,null,2023,0.98599999999999999,{"$f":"L63","v":0},0,1.4000000000000002E-2,0,1]
[null,2024,{"$f":"'Eff Distrib (fromOldRIA)'!C82","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D82","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E82","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F82","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G82","v":0},1,null,2024,0.98599999999999999,{"$f":"L64","v":0},0,1.4000000000000002E-2,0,1]
[null,2025,{"$f":"'Eff Distrib (fromOldRIA)'!C83","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D83","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E83","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F83","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G83","v":0},1,null,2025,0.98599999999999999,{"$f":"L65","v":0},0,1.4000000000000002E-2,0,1]
[null,2026,{"$f":"'Eff Distrib (fromOldRIA)'!C84","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D84","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E84","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F84","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G84","v":0},1,null,2026,0.98599999999999999,{"$f":"L66","v":0},0,1.4000000000000002E-2,0,1]
[null,2027,{"$f":"'Eff Distrib (fromOldRIA)'!C85","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D85","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E85","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F85","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G85","v":0},1,null,2027,0.98599999999999999,{"$f":"L67","v":0},0,1.4000000000000002E-2,0,1]
[null,2028,{"$f":"'Eff Distrib (fromOldRIA)'!C86","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D86","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E86","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F86","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G86","v":0},1,null,2028,0.98599999999999999,{"$f":"L68","v":0},0,1.4000000000000002E-2,0,1]
[null,2029,{"$f":"'Eff Distrib (fromOldRIA)'!C87","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D87","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E87","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F87","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G87","v":0},1,null,2029,0.98599999999999999,{"$f":"L69","v":0},0,1.4000000000000002E-2,0,1]
[null,2030,{"$f":"'Eff Distrib (fromOldRIA)'!C88","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D88","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E88","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F88","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G88","v":0},1,null,2030,0.98599999999999999,{"$f":"L70","v":0},0,1.4000000000000002E-2,0,1]
[null,{"$f":"B280+1","v":2031},{"$f":"'Eff Distrib (fromOldRIA)'!C89","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D89","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E89","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F89","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G89","v":0},1,null,{"$f":"J280+1","v":2031},0.98599999999999999,{"$f":"L71","v":0},0,1.4000000000000002E-2,0,1]
[null,2032,{"$f":"'Eff Distrib (fromOldRIA)'!C90","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D90","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E90","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F90","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G90","v":0},1,null,2032,0.98599999999999999,{"$f":"L72","v":0},0,1.4000000000000002E-2,0,1]
[null,2033,{"$f":"'Eff Distrib (fromOldRIA)'!C91","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D91","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E91","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F91","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G91","v":0},1,null,2033,0.98599999999999999,{"$f":"L73","v":0},0,1.4000000000000002E-2,0,1]
[null,2034,{"$f":"'Eff Distrib (fromOldRIA)'!C92","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D92","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E92","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F92","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G92","v":0},1,null,2034,0.98599999999999999,{"$f":"L74","v":0},0,1.4000000000000002E-2,0,1]
[null,2035,{"$f":"'Eff Distrib (fromOldRIA)'!C93","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D93","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E93","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F93","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G93","v":0},1,null,2035,0.98599999999999999,{"$f":"L75","v":0},0,1.4000000000000002E-2,0,1]
[null,2036,{"$f":"'Eff Distrib (fromOldRIA)'!C94","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D94","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E94","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F94","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G94","v":0},1,null,2036,0.98599999999999999,{"$f":"L76","v":0},0,1.4000000000000002E-2,0,1]
[null,2037,{"$f":"'Eff Distrib (fromOldRIA)'!C95","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D95","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E95","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F95","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G95","v":0},1,null,2037,0.98599999999999999,{"$f":"L77","v":0},0,1.4000000000000002E-2,0,1]
[null,2038,{"$f":"'Eff Distrib (fromOldRIA)'!C96","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D96","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E96","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F96","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G96","v":0},1,null,2038,0.98599999999999999,{"$f":"L78","v":0},0,1.4000000000000002E-2,0,1]
[null,2039,{"$f":"'Eff Distrib (fromOldRIA)'!C97","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D97","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E97","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F97","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G97","v":0},1,null,2039,0.98599999999999999,{"$f":"L79","v":0},0,1.4000000000000002E-2,0,1]
[null,2040,{"$f":"'Eff Distrib (fromOldRIA)'!C98","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D98","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E98","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F98","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G98","v":0},1,null,2040,0.98599999999999999,{"$f":"L80","v":0},0,1.4000000000000002E-2,0,1]
[null,2041,{"$f":"'Eff Distrib (fromOldRIA)'!C99","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D99","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E99","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F99","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G99","v":0},1,null,2041,0.98599999999999999,{"$f":"L81","v":0},0,1.4000000000000002E-2,0,1]
[null,2042,{"$f":"'Eff Distrib (fromOldRIA)'!C100","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D100","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E100","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F100","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G100","v":0},1,null,2042,0.98599999999999999,{"$f":"L82","v":0},0,1.4000000000000002E-2,0,1]
[null,2043,{"$f":"'Eff Distrib (fromOldRIA)'!C101","v":0.44800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!D101","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E101","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F101","v":1.4000000000000002E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G101","v":0},{"$f":"SUM(C293:G293)","v":1},null,2043,0.98599999999999999,{"$f":"L83","v":0},0,1.4000000000000002E-2,0,{"$f":"SUM(K293:O293)","v":1}]
[]
[null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Voluntary Efficiency Target Case Efficiency Trend"},null,null,null,null,null,"(good only for TSL 3)",null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Voluntary Efficiency Target Case Efficiency Trend"},null,null,null,null,null,"(good only for TSL 3)"]
[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,{"$f":"C257","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C299:G299)","v":1},null,2007,{"$f":"K257","v":1},0,0,0,0,{"$f":"SUM(K299:O299)","v":1}]
[null,{"$f":"B299+1","v":2008},{"$f":"C258","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C300:G300)","v":1},null,{"$f":"J299+1","v":2008},{"$f":"K258","v":1},0,0,0,0,{"$f":"SUM(K300:O300)","v":1}]
[null,{"$f":"B300+1","v":2009},{"$f":"C259","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C301:G301)","v":1},null,{"$f":"J300+1","v":2009},{"$f":"K259","v":1},0,0,0,0,{"$f":"SUM(K301:O301)","v":1}]
[null,2010,{"$f":"C260","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2010,{"$f":"K260","v":1},0,0,0,0,1]
[null,2011,{"$f":"C261","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2011,{"$f":"K261","v":1},0,0,0,0,1]
[null,2012,{"$f":"C262","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2012,{"$f":"K262","v":1},0,0,0,0,1]
[null,2013,{"$f":"C263","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2013,{"$f":"K263","v":1},0,0,0,0,1]
[null,2014,{"$f":"'Eff Distrib (fromOldRIA)'!C140","v":0.31600000000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D140","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E140","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F140","v":0.14599999999999999},{"$f":"'Eff Distrib (fromOldRIA)'!G140","v":0},1,null,2014,{"$f":"K54-N306","v":0.85399999999999998},{"$f":"L54","v":0},0,{"$f":"F306","v":0.14599999999999999},0,1]
[null,2015,{"$f":"'Eff Distrib (fromOldRIA)'!C141","v":9.5432470064049008E-2},{"$f":"'Eff Distrib (fromOldRIA)'!D141","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E141","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F141","v":0.36656752993595104},{"$f":"'Eff Distrib (fromOldRIA)'!G141","v":0},1,null,2015,{"$f":"K55-N307","v":0.63343247006404901},{"$f":"L55","v":0},0,{"$f":"F307","v":0.36656752993595104},{"$f":"O55","v":0},1]
[null,2016,{"$f":"'Eff Distrib (fromOldRIA)'!C142","v":2.5601689401541589E-2},{"$f":"'Eff Distrib (fromOldRIA)'!D142","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E142","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F142","v":0.43639831059845846},{"$f":"'Eff Distrib (fromOldRIA)'!G142","v":0},1,null,2016,0.56360168940154154,{"$f":"L56","v":0},0,0.43639831059845846,{"$f":"O56","v":0},1]
[null,2017,{"$f":"'Eff Distrib (fromOldRIA)'!C143","v":2.5601689401541589E-2},{"$f":"'Eff Distrib (fromOldRIA)'!D143","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E143","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F143","v":0.43639831059845846},{"$f":"'Eff Distrib (fromOldRIA)'!G143","v":0},1,null,2017,0.56360168940154154,{"$f":"L57","v":0},0,0.43639831059845846,{"$f":"O57","v":0},1]
[null,2018,{"$f":"'Eff Distrib (fromOldRIA)'!C144","v":2.5601689401541589E-2},{"$f":"'Eff Distrib (fromOldRIA)'!D144","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E144","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F144","v":0.43639831059845846},{"$f":"'Eff Distrib (fromOldRIA)'!G144","v":0},1,null,2018,0.56360168940154154,{"$f":"L58","v":0},0,0.43639831059845846,{"$f":"O58","v":0},1]
[null,2019,{"$f":"'Eff Distrib (fromOldRIA)'!C145","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D145","v":0.33800000000000008},{"$f":"'Eff Distrib (fromOldRIA)'!E145","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F145","v":0.47},{"$f":"'Eff Distrib (fromOldRIA)'!G145","v":0},1,null,2019,0.53,{"$f":"L59","v":0},0,0.47,{"$f":"O59","v":0},1]
[null,2020,{"$f":"'Eff Distrib (fromOldRIA)'!C146","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D146","v":0.31800000000000006},{"$f":"'Eff Distrib (fromOldRIA)'!E146","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F146","v":0.49},{"$f":"'Eff Distrib (fromOldRIA)'!G146","v":0},1,null,2020,0.51,{"$f":"L60","v":0},0,0.49,{"$f":"O60","v":0},1]
[null,2021,{"$f":"'Eff Distrib (fromOldRIA)'!C147","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D147","v":0.28800000000000003},{"$f":"'Eff Distrib (fromOldRIA)'!E147","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F147","v":0.52},{"$f":"'Eff Distrib (fromOldRIA)'!G147","v":0},1,null,2021,0.48,{"$f":"L61","v":0},0,0.52,{"$f":"O61","v":0},1]
[null,2022,{"$f":"'Eff Distrib (fromOldRIA)'!C148","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D148","v":0.25800000000000001},{"$f":"'Eff Distrib (fromOldRIA)'!E148","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F148","v":0.55000000000000004},{"$f":"'Eff Distrib (fromOldRIA)'!G148","v":0},1,null,2022,0.44999999999999996,{"$f":"L62","v":0},0,0.55000000000000004,{"$f":"O62","v":0},1]
[null,2023,{"$f":"'Eff Distrib (fromOldRIA)'!C149","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D149","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E149","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F149","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G149","v":0},1,null,2023,0.42000000000000004,{"$f":"L63","v":0},0,0.57999999999999996,{"$f":"O63","v":0},1]
[null,2024,{"$f":"'Eff Distrib (fromOldRIA)'!C150","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D150","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E150","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F150","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G150","v":0},1,null,2024,0.42000000000000004,{"$f":"L64","v":0},0,0.57999999999999996,{"$f":"O64","v":0},1]
[null,2025,{"$f":"'Eff Distrib (fromOldRIA)'!C151","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D151","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E151","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F151","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G151","v":0},1,null,2025,0.42000000000000004,{"$f":"L65","v":0},0,0.57999999999999996,{"$f":"O65","v":0},1]
[null,2026,{"$f":"'Eff Distrib (fromOldRIA)'!C152","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D152","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E152","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F152","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G152","v":0},1,null,2026,0.42000000000000004,{"$f":"L66","v":0},0,0.57999999999999996,{"$f":"O66","v":0},1]
[null,2027,{"$f":"'Eff Distrib (fromOldRIA)'!C153","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D153","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E153","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F153","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G153","v":0},1,null,2027,0.42000000000000004,{"$f":"L67","v":0},0,0.57999999999999996,{"$f":"O67","v":0},1]
[null,2028,{"$f":"'Eff Distrib (fromOldRIA)'!C154","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D154","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E154","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F154","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G154","v":0},1,null,2028,0.42000000000000004,{"$f":"L68","v":0},0,0.57999999999999996,{"$f":"O68","v":0},1]
[null,2029,{"$f":"'Eff Distrib (fromOldRIA)'!C155","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D155","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E155","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F155","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G155","v":0},1,null,2029,0.42000000000000004,{"$f":"L69","v":0},0,0.57999999999999996,{"$f":"O69","v":0},1]
[null,2030,{"$f":"'Eff Distrib (fromOldRIA)'!C156","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D156","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E156","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F156","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G156","v":0},1,null,2030,0.42000000000000004,{"$f":"L70","v":0},0,0.57999999999999996,{"$f":"O70","v":0},1]
[null,{"$f":"B322+1","v":2031},{"$f":"'Eff Distrib (fromOldRIA)'!C157","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D157","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E157","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F157","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G157","v":0},1,null,{"$f":"J322+1","v":2031},0.42000000000000004,{"$f":"L71","v":0},0,0.57999999999999996,{"$f":"O71","v":0},1]
[null,2032,{"$f":"'Eff Distrib (fromOldRIA)'!C158","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D158","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E158","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F158","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G158","v":0},1,null,2032,0.42000000000000004,{"$f":"L72","v":0},0,0.57999999999999996,{"$f":"O72","v":0},1]
[null,2033,{"$f":"'Eff Distrib (fromOldRIA)'!C159","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D159","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E159","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F159","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G159","v":0},1,null,2033,0.42000000000000004,{"$f":"L73","v":0},0,0.57999999999999996,{"$f":"O73","v":0},1]
[null,2034,{"$f":"'Eff Distrib (fromOldRIA)'!C160","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D160","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E160","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F160","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G160","v":0},1,null,2034,0.42000000000000004,{"$f":"L74","v":0},0,0.57999999999999996,{"$f":"O74","v":0},1]
[null,2035,{"$f":"'Eff Distrib (fromOldRIA)'!C161","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D161","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E161","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F161","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G161","v":0},1,null,2035,0.42000000000000004,{"$f":"L75","v":0},0,0.57999999999999996,{"$f":"O75","v":0},1]
[null,2036,{"$f":"'Eff Distrib (fromOldRIA)'!C162","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D162","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E162","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F162","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G162","v":0},1,null,2036,0.42000000000000004,{"$f":"L76","v":0},0,0.57999999999999996,{"$f":"O76","v":0},1]
[null,2037,{"$f":"'Eff Distrib (fromOldRIA)'!C163","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D163","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E163","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F163","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G163","v":0},1,null,2037,0.42000000000000004,{"$f":"L77","v":0},0,0.57999999999999996,{"$f":"O77","v":0},1]
[null,2038,{"$f":"'Eff Distrib (fromOldRIA)'!C164","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D164","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E164","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F164","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G164","v":0},1,null,2038,0.42000000000000004,{"$f":"L78","v":0},0,0.57999999999999996,{"$f":"O78","v":0},1]
[null,2039,{"$f":"'Eff Distrib (fromOldRIA)'!C165","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D165","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E165","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F165","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G165","v":0},1,null,2039,0.42000000000000004,{"$f":"L79","v":0},0,0.57999999999999996,{"$f":"O79","v":0},1]
[null,2040,{"$f":"'Eff Distrib (fromOldRIA)'!C166","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D166","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E166","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F166","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G166","v":0},1,null,2040,0.42000000000000004,{"$f":"L80","v":0},0,0.57999999999999996,{"$f":"O80","v":0},1]
[null,2041,{"$f":"'Eff Distrib (fromOldRIA)'!C167","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D167","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E167","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F167","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G167","v":0},1,null,2041,0.42000000000000004,{"$f":"L81","v":0},0,0.57999999999999996,{"$f":"O81","v":0},1]
[null,2042,{"$f":"'Eff Distrib (fromOldRIA)'!C168","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D168","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E168","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F168","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G168","v":0},1,null,2042,0.42000000000000004,{"$f":"L82","v":0},0,0.57999999999999996,{"$f":"O82","v":0},1]
[null,2043,{"$f":"'Eff Distrib (fromOldRIA)'!C169","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!D169","v":0.22800000000000009},{"$f":"'Eff Distrib (fromOldRIA)'!E169","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F169","v":0.57999999999999996},{"$f":"'Eff Distrib (fromOldRIA)'!G169","v":0},{"$f":"SUM(C335:G335)","v":1},null,2043,0.42000000000000004,{"$f":"L83","v":0},0,0.57999999999999996,{"$f":"O83","v":0},{"$f":"SUM(K335:O335)","v":1}]
[]
[null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Early Replacement Case Efficiency Trend"},null,null,null,null,null,"(good only for TSL 3)",null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Early Replacement Case Efficiency Trend"},null,null,null,null,null,"(good only for TSL 3)"]
[null,"PC1",null,null,null,null,null,null,null,"PC2"]
[null,"Design #",0,1,2,3,4,"Total",null,"Design #",0,1,2,3,4,"Total"]
[]
[null,2007,{"$f":"C299","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C341:G341)","v":1},null,2007,{"$f":"K299","v":1},0,0,0,0,{"$f":"SUM(K341:O341)","v":1}]
[null,{"$f":"B341+1","v":2008},{"$f":"C300","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C342:G342)","v":1},null,{"$f":"J341+1","v":2008},{"$f":"K300","v":1},0,0,0,0,{"$f":"SUM(K342:O342)","v":1}]
[null,{"$f":"B342+1","v":2009},{"$f":"C301","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C343:G343)","v":1},null,{"$f":"J342+1","v":2009},{"$f":"K301","v":1},0,0,0,0,{"$f":"SUM(K343:O343)","v":1}]
[null,2010,{"$f":"C302","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2010,{"$f":"K302","v":1},0,0,0,0,1]
[null,2011,{"$f":"C303","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2011,{"$f":"K303","v":1},0,0,0,0,1]
[null,2012,{"$f":"C304","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2012,{"$f":"K304","v":1},0,0,0,0,1]
[null,2013,{"$f":"C305","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2013,{"$f":"K305","v":1},0,0,0,0,1]
[null,2014,{"$f":"C54*(1-$F348/SUM($C54:$E54))","v":0.36873029228867499},{"$f":"D54*(1-$F348/SUM($C54:$E54))","v":0.27614866045861802},0.15323856302905972,{"$f":"'Eff Distrib (fromOldRIA)'!I174","v":0.20188248422364724},{"$f":"'Eff Distrib (fromOldRIA)'!G174","v":0},1,null,2014,{"$f":"K54-N348","v":0.7981175157763527},{"$f":"L54","v":0},0,{"$f":"F348","v":0.20188248422364724},0,1]
[null,2015,{"$f":"C55*(1-$F349/SUM($C55:$E55))","v":0.37849273532166},0.28345992731881892,0.15729568221159895,{"$f":"'Eff Distrib (fromOldRIA)'!I175","v":0.18075165514792213},{"$f":"'Eff Distrib (fromOldRIA)'!G175","v":0},1,null,2015,{"$f":"K55-N349","v":0.81924834485207787},{"$f":"L55","v":0},0,{"$f":"F349","v":0.18075165514792213},0,1]
[null,2016,{"$f":"C56*(1-$F350/SUM($C56:$E56))","v":0.38707013519674688},0.28988369432483635,0.16086031592592076,{"$f":"'Eff Distrib (fromOldRIA)'!I176","v":0.16218585455249601},{"$f":"'Eff Distrib (fromOldRIA)'!G176","v":0},1,null,2016,0.83781414544750399,{"$f":"L56","v":0},0,0.16218585455249601,0,1]
[null,2017,{"$f":"C57*(1-$F351/SUM($C57:$E57))","v":0.39826573271051263},0.298268276012635,0.16551303177579746,{"$f":"'Eff Distrib (fromOldRIA)'!I177","v":0.13795295950105496},{"$f":"'Eff Distrib (fromOldRIA)'!G177","v":0},1,null,2017,0.86204704049894509,{"$f":"L57","v":0},0,0.13795295950105496,0,1]
[null,2018,{"$f":"C58*(1-$F352/SUM($C58:$E58))","v":0.41271094208035708},0.30908654969654442,0.17151623566975877,{"$f":"'Eff Distrib (fromOldRIA)'!I178","v":0.10668627255333979},{"$f":"'Eff Distrib (fromOldRIA)'!G178","v":0},1,null,2018,0.89331372744666027,{"$f":"L58","v":0},0,0.10668627255333979,0,1]
[null,2019,{"$f":"C59*(1-$F353/SUM($C59:$E59))","v":0.42415386101716268},0.31765635478774518,0.17627173444869099,{"$f":"'Eff Distrib (fromOldRIA)'!I179","v":8.19180497464011E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G179","v":0},1,null,2019,0.91808195025359884,{"$f":"L59","v":0},0,8.19180497464011E-2,0,1]
[null,2020,{"$f":"C60*(1-$F354/SUM($C60:$E60))","v":0.43104024717422673},0.32281369160667189,0.17913360921526306,{"$f":"'Eff Distrib (fromOldRIA)'!I180","v":6.7012452003838305E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G180","v":0},1,null,2020,0.93298754799616168,{"$f":"L60","v":0},0,6.7012452003838305E-2,0,1]
[null,2021,{"$f":"C61*(1-$F355/SUM($C61:$E61))","v":0.43380208579861212},0.32488208157212073,0.18028138630591672,{"$f":"'Eff Distrib (fromOldRIA)'!I181","v":6.1034446323350471E-2},{"$f":"'Eff Distrib (fromOldRIA)'!G181","v":0},1,null,2021,0.93896555367664958,{"$f":"L61","v":0},0,6.1034446323350471E-2,0,1]
[null,2022,{"$f":"C62*(1-$F356/SUM($C62:$E62))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I182","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G182","v":0},1,null,2022,1,{"$f":"L62","v":0},0,0,0,1]
[null,2023,{"$f":"C63*(1-$F357/SUM($C63:$E63))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I183","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G183","v":0},1,null,2023,1,{"$f":"L63","v":0},0,0,0,1]
[null,2024,{"$f":"C64*(1-$F358/SUM($C64:$E64))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I184","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G184","v":0},1,null,2024,1,{"$f":"L64","v":0},0,0,0,1]
[null,2025,{"$f":"C65*(1-$F359/SUM($C65:$E65))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I185","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G185","v":0},1,null,2025,1,{"$f":"L65","v":0},0,0,0,1]
[null,2026,{"$f":"C66*(1-$F360/SUM($C66:$E66))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I186","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G186","v":0},1,null,2026,1,{"$f":"L66","v":0},0,0,0,1]
[null,2027,{"$f":"C67*(1-$F361/SUM($C67:$E67))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I187","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G187","v":0},1,null,2027,1,{"$f":"L67","v":0},0,0,0,1]
[null,2028,{"$f":"C68*(1-$F362/SUM($C68:$E68))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I188","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G188","v":0},1,null,2028,1,{"$f":"L68","v":0},0,0,0,1]
[null,2029,{"$f":"C69*(1-$F363/SUM($C69:$E69))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I189","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G189","v":0},1,null,2029,1,{"$f":"L69","v":0},0,0,0,1]
[null,2030,{"$f":"C70*(1-$F364/SUM($C70:$E70))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I190","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G190","v":0},1,null,2030,1,{"$f":"L70","v":0},0,0,0,1]
[null,2031,{"$f":"C71*(1-$F365/SUM($C71:$E71))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I191","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G191","v":0},1,null,2031,1,{"$f":"L71","v":0},0,0,0,1]
[null,2032,{"$f":"C72*(1-$F366/SUM($C72:$E72))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I192","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G192","v":0},1,null,2032,1,{"$f":"L72","v":0},0,0,0,1]
[null,2033,{"$f":"C73*(1-$F367/SUM($C73:$E73))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I193","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G193","v":0},1,null,2033,1,{"$f":"L73","v":0},0,0,0,1]
[null,2034,{"$f":"C74*(1-$F368/SUM($C74:$E74))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I194","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G194","v":0},1,null,2034,1,{"$f":"L74","v":0},0,0,0,1]
[null,2035,{"$f":"C75*(1-$F369/SUM($C75:$E75))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I195","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G195","v":0},1,null,2035,1,{"$f":"L75","v":0},0,0,0,1]
[null,2036,{"$f":"C76*(1-$F370/SUM($C76:$E76))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I196","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G196","v":0},1,null,2036,1,{"$f":"L76","v":0},0,0,0,1]
[null,2037,{"$f":"C77*(1-$F371/SUM($C77:$E77))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I197","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G197","v":0},1,null,2037,1,{"$f":"L77","v":0},0,0,0,1]
[null,2038,{"$f":"C78*(1-$F372/SUM($C78:$E78))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I198","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G198","v":0},1,null,2038,1,{"$f":"L78","v":0},0,0,0,1]
[null,2039,{"$f":"C79*(1-$F373/SUM($C79:$E79))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I199","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G199","v":0},1,null,2039,1,{"$f":"L79","v":0},0,0,0,1]
[null,2040,{"$f":"C80*(1-$F374/SUM($C80:$E80))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I200","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G200","v":0},1,null,2040,1,{"$f":"L80","v":0},0,0,0,1]
[null,2041,{"$f":"C81*(1-$F375/SUM($C81:$E81))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I201","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G201","v":0},1,null,2041,1,{"$f":"L81","v":0},0,0,0,1]
[null,2042,{"$f":"C82*(1-$F376/SUM($C82:$E82))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I202","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G202","v":0},1,null,2042,1,{"$f":"L82","v":0},0,0,0,1]
[null,2043,{"$f":"C83*(1-$F377/SUM($C83:$E83))","v":0.46200000000000002},0.34599999999999997,0.192,{"$f":"'Eff Distrib (fromOldRIA)'!I203","v":0},{"$f":"'Eff Distrib (fromOldRIA)'!G203","v":0},{"$f":"SUM(C377:G377)","v":1},null,2043,1,{"$f":"L83","v":0},0,0,0,{"$f":"SUM(K377:O377)","v":1}]
[]
[null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Bulk Govt Purchase Case Efficiency Trend"},null,null,null,null,null,"(good only for TSL 3)",null,{"$f":"INDEX(Policies,1+(ROW()-127)/42) & \" Case Efficiency Trend\"","v":"Bulk Govt Purchase Case Efficiency Trend"},null,null,null,null,null,"(good only for TSL 3)"]
[null,"PC1",null,null,null,null,null,null,null,"PC2"]
[null,"Design #",0,1,2,3,4,"Total",null,"Design #",0,1,2,3,4,"Total"]
[]
[null,2007,{"$f":"C341","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C383:G383)","v":1},null,2007,{"$f":"K341","v":1},0,0,0,0,{"$f":"SUM(K383:O383)","v":1}]
[null,{"$f":"B383+1","v":2008},{"$f":"C342","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C384:G384)","v":1},null,{"$f":"J383+1","v":2008},{"$f":"K342","v":1},0,0,0,0,{"$f":"SUM(K384:O384)","v":1}]
[null,{"$f":"B384+1","v":2009},{"$f":"C343","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(C385:G385)","v":1},null,{"$f":"J384+1","v":2009},{"$f":"K343","v":1},0,0,0,0,{"$f":"SUM(K385:O385)","v":1}]
[null,2010,{"$f":"C344","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2010,{"$f":"K344","v":1},0,0,0,0,1]
[null,2011,{"$f":"C345","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2011,{"$f":"K345","v":1},0,0,0,0,1]
[null,2012,{"$f":"C346","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2012,{"$f":"K346","v":1},0,0,0,0,1]
[null,2013,{"$f":"C347","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,2013,{"$f":"K347","v":1},0,0,0,0,1]
[null,2014,{"$f":"'Eff Distrib (fromOldRIA)'!C106","v":0.46102720000000003},{"$f":"'Eff Distrib (fromOldRIA)'!D106","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E106","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F106","v":9.7280000000000012E-4},{"$f":"'Eff Distrib (fromOldRIA)'!G106","v":0},1,null,2014,{"$f":"K54-N390","v":0.9990272},{"$f":"L54","v":0},0,{"$f":"F390","v":9.7280000000000012E-4},0,1]
[null,2015,{"$f":"'Eff Distrib (fromOldRIA)'!C107","v":0.46005440000000003},{"$f":"'Eff Distrib (fromOldRIA)'!D107","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E107","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F107","v":1.9456000000000002E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G107","v":0},1,null,2015,{"$f":"K55-N391","v":0.99805440000000001},{"$f":"L55","v":0},0,{"$f":"F391","v":1.9456000000000002E-3},{"$f":"O55","v":0},1]
[null,2016,{"$f":"'Eff Distrib (fromOldRIA)'!C108","v":0.45908160000000003},{"$f":"'Eff Distrib (fromOldRIA)'!D108","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E108","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F108","v":2.9184000000000002E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G108","v":0},1,null,2016,0.99708160000000001,{"$f":"L56","v":0},0,2.9184000000000002E-3,{"$f":"O56","v":0},1]
[null,2017,{"$f":"'Eff Distrib (fromOldRIA)'!C109","v":0.45810880000000004},{"$f":"'Eff Distrib (fromOldRIA)'!D109","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E109","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F109","v":3.8912000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G109","v":0},1,null,2017,0.99610880000000002,{"$f":"L57","v":0},0,3.8912000000000005E-3,{"$f":"O57","v":0},1]
[null,2018,{"$f":"'Eff Distrib (fromOldRIA)'!C110","v":0.45713600000000004},{"$f":"'Eff Distrib (fromOldRIA)'!D110","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E110","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F110","v":4.8640000000000003E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G110","v":0},1,null,2018,0.99513600000000002,{"$f":"L58","v":0},0,4.8640000000000003E-3,{"$f":"O58","v":0},1]
[null,2019,{"$f":"'Eff Distrib (fromOldRIA)'!C111","v":0.45616320000000005},{"$f":"'Eff Distrib (fromOldRIA)'!D111","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E111","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F111","v":5.8368000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G111","v":0},1,null,2019,0.99416320000000002,{"$f":"L59","v":0},0,5.8368000000000005E-3,{"$f":"O59","v":0},1]
[null,2020,{"$f":"'Eff Distrib (fromOldRIA)'!C112","v":0.45519040000000005},{"$f":"'Eff Distrib (fromOldRIA)'!D112","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E112","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F112","v":6.8096000000000007E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G112","v":0},1,null,2020,0.99319040000000003,{"$f":"L60","v":0},0,6.8096000000000007E-3,{"$f":"O60","v":0},1]
[null,2021,{"$f":"'Eff Distrib (fromOldRIA)'!C113","v":0.45421760000000005},{"$f":"'Eff Distrib (fromOldRIA)'!D113","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E113","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F113","v":7.7824000000000009E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G113","v":0},1,null,2021,0.99221760000000003,{"$f":"L61","v":0},0,7.7824000000000009E-3,{"$f":"O61","v":0},1]
[null,2022,{"$f":"'Eff Distrib (fromOldRIA)'!C114","v":0.45324480000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D114","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E114","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F114","v":8.7551999999999994E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G114","v":0},1,null,2022,0.99124480000000004,{"$f":"L62","v":0},0,8.7551999999999994E-3,{"$f":"O62","v":0},1]
[null,2023,{"$f":"'Eff Distrib (fromOldRIA)'!C115","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D115","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E115","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F115","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G115","v":0},1,null,2023,0.99027200000000004,{"$f":"L63","v":0},0,9.7280000000000005E-3,{"$f":"O63","v":0},1]
[null,2024,{"$f":"'Eff Distrib (fromOldRIA)'!C116","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D116","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E116","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F116","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G116","v":0},1,null,2024,0.99027200000000004,{"$f":"L64","v":0},0,9.7280000000000005E-3,{"$f":"O64","v":0},1]
[null,2025,{"$f":"'Eff Distrib (fromOldRIA)'!C117","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D117","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E117","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F117","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G117","v":0},1,null,2025,0.99027200000000004,{"$f":"L65","v":0},0,9.7280000000000005E-3,{"$f":"O65","v":0},1]
[null,2026,{"$f":"'Eff Distrib (fromOldRIA)'!C118","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D118","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E118","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F118","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G118","v":0},1,null,2026,0.99027200000000004,{"$f":"L66","v":0},0,9.7280000000000005E-3,{"$f":"O66","v":0},1]
[null,2027,{"$f":"'Eff Distrib (fromOldRIA)'!C119","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D119","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E119","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F119","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G119","v":0},1,null,2027,0.99027200000000004,{"$f":"L67","v":0},0,9.7280000000000005E-3,{"$f":"O67","v":0},1]
[null,2028,{"$f":"'Eff Distrib (fromOldRIA)'!C120","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D120","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E120","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F120","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G120","v":0},1,null,2028,0.99027200000000004,{"$f":"L68","v":0},0,9.7280000000000005E-3,{"$f":"O68","v":0},1]
[null,2029,{"$f":"'Eff Distrib (fromOldRIA)'!C121","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D121","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E121","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F121","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G121","v":0},1,null,2029,0.99027200000000004,{"$f":"L69","v":0},0,9.7280000000000005E-3,{"$f":"O69","v":0},1]
[null,2030,{"$f":"'Eff Distrib (fromOldRIA)'!C122","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D122","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E122","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F122","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G122","v":0},1,null,2030,0.99027200000000004,{"$f":"L70","v":0},0,9.7280000000000005E-3,{"$f":"O70","v":0},1]
[null,{"$f":"B406+1","v":2031},{"$f":"'Eff Distrib (fromOldRIA)'!C123","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D123","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E123","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F123","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G123","v":0},1,null,{"$f":"J406+1","v":2031},0.99027200000000004,{"$f":"L71","v":0},0,9.7280000000000005E-3,{"$f":"O71","v":0},1]
[null,2032,{"$f":"'Eff Distrib (fromOldRIA)'!C124","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D124","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E124","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F124","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G124","v":0},1,null,2032,0.99027200000000004,{"$f":"L72","v":0},0,9.7280000000000005E-3,{"$f":"O72","v":0},1]
[null,2033,{"$f":"'Eff Distrib (fromOldRIA)'!C125","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D125","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E125","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F125","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G125","v":0},1,null,2033,0.99027200000000004,{"$f":"L73","v":0},0,9.7280000000000005E-3,{"$f":"O73","v":0},1]
[null,2034,{"$f":"'Eff Distrib (fromOldRIA)'!C126","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D126","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E126","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F126","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G126","v":0},1,null,2034,0.99027200000000004,{"$f":"L74","v":0},0,9.7280000000000005E-3,{"$f":"O74","v":0},1]
[null,2035,{"$f":"'Eff Distrib (fromOldRIA)'!C127","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D127","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E127","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F127","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G127","v":0},1,null,2035,0.99027200000000004,{"$f":"L75","v":0},0,9.7280000000000005E-3,{"$f":"O75","v":0},1]
[null,2036,{"$f":"'Eff Distrib (fromOldRIA)'!C128","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D128","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E128","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F128","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G128","v":0},1,null,2036,0.99027200000000004,{"$f":"L76","v":0},0,9.7280000000000005E-3,{"$f":"O76","v":0},1]
[null,2037,{"$f":"'Eff Distrib (fromOldRIA)'!C129","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D129","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E129","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F129","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G129","v":0},1,null,2037,0.99027200000000004,{"$f":"L77","v":0},0,9.7280000000000005E-3,{"$f":"O77","v":0},1]
[null,2038,{"$f":"'Eff Distrib (fromOldRIA)'!C130","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D130","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E130","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F130","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G130","v":0},1,null,2038,0.99027200000000004,{"$f":"L78","v":0},0,9.7280000000000005E-3,{"$f":"O78","v":0},1]
[null,2039,{"$f":"'Eff Distrib (fromOldRIA)'!C131","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D131","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E131","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F131","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G131","v":0},1,null,2039,0.99027200000000004,{"$f":"L79","v":0},0,9.7280000000000005E-3,{"$f":"O79","v":0},1]
[null,2040,{"$f":"'Eff Distrib (fromOldRIA)'!C132","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D132","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E132","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F132","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G132","v":0},1,null,2040,0.99027200000000004,{"$f":"L80","v":0},0,9.7280000000000005E-3,{"$f":"O80","v":0},1]
[null,2041,{"$f":"'Eff Distrib (fromOldRIA)'!C133","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D133","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E133","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F133","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G133","v":0},1,null,2041,0.99027200000000004,{"$f":"L81","v":0},0,9.7280000000000005E-3,{"$f":"O81","v":0},1]
[null,2042,{"$f":"'Eff Distrib (fromOldRIA)'!C134","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D134","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E134","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F134","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G134","v":0},1,null,2042,0.99027200000000004,{"$f":"L82","v":0},0,9.7280000000000005E-3,{"$f":"O82","v":0},1]
[null,2043,{"$f":"'Eff Distrib (fromOldRIA)'!C135","v":0.45227200000000006},{"$f":"'Eff Distrib (fromOldRIA)'!D135","v":0.34599999999999997},{"$f":"'Eff Distrib (fromOldRIA)'!E135","v":0.192},{"$f":"'Eff Distrib (fromOldRIA)'!F135","v":9.7280000000000005E-3},{"$f":"'Eff Distrib (fromOldRIA)'!G135","v":0},{"$f":"SUM(C419:G419)","v":1},null,2043,0.99027200000000004,{"$f":"L83","v":0},0,9.7280000000000005E-3,{"$f":"O83","v":0},{"$f":"SUM(K419:O419)","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,null,null,null,null,null,null,null,null,null,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,null,"Hhld",null,"TC/Income",null,null,"Standby",null,null,null,null,null,"Hhld",null,"TC/Income",null,"RP Elast",null,null,"Standby",null,null,null,null,null,"Hhld",null,"TC/Income",null,null,"Standby",null,null,null,null,null,"Hhld",null,"TC/Income",null,"RP Elast"]
[null,null,"Power",null,"UEC",null,"Price","Learning","Income",null,null,null,null,"Power",null,"UEC",null,"Price","Learning","Income",null,null,null,"Drop",null,null,"Power",null,"UEC",null,"Price","Learning","Income",null,null,null,null,"Power",null,"UEC",null,"Price","Learning","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,null,null,null,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,{"$f":"(G425+(E425*(3413*10^(-6))*VLOOKUP(J425,ElecPrice,iSc+1))*DF/100)/I425","v":1.3548654222299708E-6},null,2007,{"$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":"(R425+(P425*(3413*10^(-6))*VLOOKUP(U425,ElecPrice,iSc+1))*DF/100)/T425","v":1.3548654222299708E-6},2007,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,{"$f":"(AE425+(AC425*(3413*10^(-6))*VLOOKUP(AH425,ElecPrice,iSc+1))*DF/100)/AG425","v":2.1559032531947992E-6},null,2007,{"$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":"(AP425+(AN425*(3413*10^(-6))*VLOOKUP(AS425,ElecPrice,iSc+1))*DF/100)/AR425","v":2.1559032531947992E-6},2007]
[null,{"$f":"B425+1","v":2008},2.8280000000000003,{"$f":"D425+1","v":2008},24.568374960143533,{"$f":"F425+1","v":2008},null,null,52508.471329704342,{"$f":"J425+1","v":2008},1.4083791559976003E-6,null,{"$f":"M425+1","v":2008},2.8280000000000003,{"$f":"O425+1","v":2008},24.568374960143533,{"$f":"Q425+1","v":2008},null,null,52508.471329704342,{"$f":"U425+1","v":2008},1.4083791559976003E-6,{"$f":"W425+1","v":2008},null,null,{"$f":"Z425+1","v":2008},4.5,{"$f":"AB425+1","v":2008},39.093948840398276,{"$f":"AD425+1","v":2008},null,null,52508.471329704342,{"$f":"AH425+1","v":2008},2.2410559412974638E-6,null,{"$f":"AK425+1","v":2008},4.5,{"$f":"AM425+1","v":2008},39.093948840398276,{"$f":"AO425+1","v":2008},null,null,52508.471329704342,{"$f":"AS425+1","v":2008},2.2410559412974638E-6,{"$f":"AU425+1","v":2008}]
[null,2009,2.8280000000000003,2009,24.568374960143533,2009,null,null,53473.527799615498,{"$f":"J426+1","v":2009},1.3431738739992762E-6,null,2009,2.8280000000000003,2009,24.568374960143533,2009,null,null,53473.527799615498,{"$f":"U426+1","v":2009},1.3431738739992762E-6,{"$f":"W426+1","v":2009},null,null,2009,4.5,2009,39.093948840398276,2009,null,null,53473.527799615498,{"$f":"AH426+1","v":2009},2.1372993044543022E-6,null,2009,4.5,2009,39.093948840398276,2009,null,null,53473.527799615498,{"$f":"AS426+1","v":2009},2.1372993044543022E-6,{"$f":"AU426+1","v":2009}]
[null,2010,2.8280000000000003,2010,24.568374960143533,2010,{"$f":"MMULT(C50:G50,Price_MWO)*H428","v":240.48808178894947},{"$f":"VLOOKUP(B428,table_learning, learning+1)","v":1.0756487118039355},53214.490499858628,2010,4.5205133298403142E-3,null,2010,2.8280000000000003,2010,24.568374960143533,2010,{"$f":"MMULT(C92:G92,Price_MWO)*S428","v":240.48808178894947},{"$f":"H428","v":1.0756487118039355},53214.490499858628,2010,4.5205133298403142E-3,2010,null,null,2010,4.5,2010,39.093948840398276,2010,{"$f":"MMULT(K50:O50,Price_Combo)*AF428","v":518.64177460001224},{"$f":"VLOOKUP(Z428,table_learning, learning+1)","v":1.0756487118039355},53214.490499858628,2010,9.7483061090482548E-3,null,2010,4.5,2010,39.093948840398276,2010,{"$f":"MMULT(K92:O92,Price_Combo)*AQ428","v":518.64177460001224},{"$f":"AF428","v":1.0756487118039355},53214.490499858628,2010,9.7483061090482548E-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,{"$f":"H429","v":1.0556845547465805},54115.520219368147,2011,4.3627228405142054E-3,2011,null,null,2011,4.5,2011,39.093948840398276,2011,509.01572686621711,1.0556845547465805,54115.520219368147,2011,9.4080480634323171E-3,null,2011,4.5,2011,39.093948840398276,2011,509.01572686621711,{"$f":"AF429","v":1.0556845547465805},54115.520219368147,2011,9.4080480634323171E-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,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,2013,2.8280000000000003,2013,24.568374960143533,2013,227.52229412153474,1.0176556807221813,56210.499361440983,2013,4.0489268201350974E-3,null,2013,2.8280000000000003,2013,24.568374960143533,2013,227.52229412153474,1.0176556807221813,56210.499361440983,2013,4.0489268201350974E-3,2013,null,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,2014,2.8280000000000003,2014,24.568374960143533,2014,223.57492660000003,1,57449.806631781088,2014,3.8928741501761243E-3,null,2014,2.7001742968736062,2014,23.457883516029945,2014,223.68848543025908,1,57449.806631781088,2014,3.8947957843893741E-3,2014,1,null,2014,4.5,2014,39.093948840398276,2014,482.16649999999998,1,57449.806631781088,2014,8.3947678825459417E-3,null,2014,4.4093723233033328,2014,38.306616894553024,2014,482.71357594054626,1,57449.806631781088,2014,8.4042515452022494E-3,2014,1]
[null,2015,2.8280000000000003,2015,24.568374960143533,2015,219.84538366812419,0.98331859932331145,58495.449903634348,2015,3.7595264220853359E-3,null,2015,2.7001742968736062,2015,23.457883516029945,2015,219.95704817803531,0.98331859932331145,58495.449903634348,2015,3.7613814259299929E-3,2015,0.77500000000000002,null,2015,4.5,2015,39.093948840398276,2015,474.12328742062346,0.98331859932331145,58495.449903634348,2015,8.1072009079261667E-3,null,2015,4.4093723233033328,2015,38.306616894553024,2015,474.66123736820487,0.98331859932331145,58495.449903634348,2015,8.1163591059066568E-3,2015,0.77500000000000002]
[null,2016,2.8280000000000003,2016,24.568374960143533,2016,216.359208314265,0.9677257266927578,59384.664259897378,2016,3.6445351947975548E-3,null,2016,2.7001742968736062,2016,23.457883516029945,2016,216.46910211579984,0.9677257266927578,59384.664259897378,2016,3.6463322355762078E-3,2016,0.625,null,2016,4.5,2016,39.093948840398276,2016,466.6049265994036,0.9677257266927578,59384.664259897378,2016,7.859213838885876E-3,null,2016,4.4093723233033328,2016,38.306616894553024,2016,467.13434606152487,0.9677257266927578,59384.664259897378,2016,7.8680909942297067E-3,2016,0.625]
[null,2017,2.8280000000000003,2017,24.568374960143533,2017,213.10678966455396,0.95317839484668732,60225.101925258423,2017,3.5396773504473584E-3,null,2017,2.7001742968736062,2017,23.457883516029945,2017,213.21503148810095,0.95317839484668732,60225.101925258423,2017,3.5414216216899655E-3,2017,0.54166666666666674,null,2017,4.5,2017,39.093948840398276,2017,459.59069051884524,0.95317839484668732,60225.101925258423,2017,7.633081217485454E-3,null,2017,4.4093723233033328,2017,38.306616894553024,2017,460.11215148571438,0.95317839484668732,60225.101925258423,2017,7.6417021611719154E-3,2017,0.54166666666666674]
[null,2018,2.8280000000000003,2018,24.568374960143533,2018,210.00591286158129,0.93930887535213115,61301.264777485376,2018,3.4269521661401919E-3,null,2018,2.7001742968736062,2018,23.457883516029945,2018,210.11257967871822,0.93930887535213115,61301.264777485376,2018,3.4286401603540709E-3,2018,0.45833333333333337,null,2018,4.5,2018,39.093948840398276,2018,452.90327284747332,0.93930887535213115,61301.264777485376,2018,7.389987764047568E-3,null,2018,4.4093723233033328,2018,38.306616894553024,2018,453.41714613392008,0.93930887535213115,61301.264777485376,2018,7.3983336137684623E-3,2018,0.45833333333333337]
[null,2019,2.8280000000000003,2019,24.568374960143533,2019,206.96913100374559,0.92572603802767195,62542.854843990848,2019,3.3103621522826247E-3,null,2019,2.7001742968736062,2019,23.457883516029945,2019,207.07425536976436,0.92572603802767195,62542.854843990848,2019,3.3119921339081139E-3,2019,0.4366666666666667,null,2019,4.5,2019,39.093948840398276,2019,446.35408371466946,0.92572603802767195,62542.854843990848,2019,7.1385621497906194E-3,null,2019,4.4093723233033328,2019,38.306616894553024,2019,446.86052615761162,0.92572603802767195,62542.854843990848,2019,7.1466236201784723E-3,2019,0.4366666666666667]
[null,2020,2.8280000000000003,2020,24.568374960143533,2020,203.94707382342207,0.91220906085012687,63657.053143001307,2020,3.204952151565332E-3,null,2020,2.7001742968736062,2020,23.457883516029945,2020,204.05066321732392,0.91220906085012687,63657.053143001307,2020,3.2065292296236778E-3,2020,0.41499999999999998,null,2020,4.5,2020,39.093948840398276,2020,439.83665013839271,0.91220906085012687,63657.053143001307,2020,6.9112405472662704E-3,null,2020,4.4093723233033328,2020,38.306616894553024,2020,440.33569776833212,0.91220906085012687,63657.053143001307,2020,6.9190445653967113E-3,2020,0.41499999999999998]
[null,2021,2.8280000000000003,2021,24.568374960143533,2021,200.95382880890148,0.8988209539633657,64712.334154748336,2021,3.1064391652419589E-3,null,2021,2.7001742968736062,2021,23.457883516029945,2021,201.05589786504589,0.8988209539633657,64712.334154748336,2021,3.107966776832278E-3,2021,0.39333333333333337,null,2021,4.5,2021,39.093948840398276,2021,433.38135349917718,0.8988209539633657,64712.334154748336,2021,6.6987923774213349E-3,null,2021,4.4093723233033328,2021,38.306616894553024,2021,433.87307681794937,0.8988209539633657,64712.334154748336,2021,6.7063557700747485E-3,2021,0.39333333333333337]
[null,{"$f":"B439+1","v":2022},2.8280000000000003,{"$f":"D439+1","v":2022},24.568374960143533,{"$f":"F439+1","v":2022},198.01724464003956,0.88568627820379009,65832.810299601624,2022,3.008963302206148E-3,null,{"$f":"M439+1","v":2022},2.7001742968736062,{"$f":"O439+1","v":2022},23.457883516029945,{"$f":"Q439+1","v":2022},198.11782213776888,0.88568627820379009,65832.810299601624,2022,3.0104421436545946E-3,2022,0.3716666666666667,null,2022,4.5,2022,39.093948840398276,2022,427.04825285954774,0.88568627820379009,65832.810299601624,2022,6.4885829872273299E-3,null,2022,4.4093723233033328,2022,38.306616894553024,2022,427.532790513225,0.88568627820379009,65832.810299601624,2022,6.4959084201381585E-3,2022,0.3716666666666667]
[null,2023,2.8280000000000003,2023,24.568374960143533,2023,195.18057933286161,0.87299851687779373,67037.859435197446,2023,2.912564732900727E-3,null,2023,2.7001742968736062,2023,23.457883516029945,2023,195.27971602325616,0.87299851687779373,67037.859435197446,2023,2.9139953233342903E-3,2023,0.35,null,2023,4.5,2023,39.093948840398276,2023,420.93063938815669,0.87299851687779373,67037.859435197446,2023,6.2806965648524856E-3,null,2023,4.4093723233033328,2023,38.306616894553024,2023,421.40823587287315,0.87299851687779373,67037.859435197446,2023,6.2877866529292767E-3,2023,0.35]
[null,2024,2.8280000000000003,{"$f":"D441+1","v":2024},24.568374960143533,2024,192.46784320672128,0.8608650627047606,68266.686965984511,2024,2.8204027923453084E-3,null,2024,2.7001742968736062,2024,23.457883516029945,2024,192.5656020362529,0.8608650627047606,68266.686965984511,2024,2.8217873252517128E-3,2024,0.34833333333333333,null,2024,4.5,{"$f":"AB441+1","v":2024},39.093948840398276,2024,415.08029425663494,0.8608650627047606,68266.686965984511,2024,6.0819474619112695E-3,null,2024,4.4093723233033328,2024,38.306616894553024,2024,415.55125282049755,0.8608650627047606,68266.686965984511,2024,6.088812603357599E-3,2024,0.34833333333333333]
[null,2025,2.8280000000000003,2025,24.568374960143533,2025,189.8818091238287,0.84929831806921718,69512.963129392214,2025,2.7326336833283348E-3,null,2025,2.7001742968736062,2025,23.457883516029945,2025,189.97825444736964,0.84929831806921718,69512.963129392214,2025,2.7339745339386911E-3,2025,0.34666666666666668,null,2025,4.5,2025,39.093948840398276,2025,409.50319747932122,0.84929831806921718,69512.963129392214,2025,5.8926738154056807E-3,null,2025,4.4093723233033328,2025,38.306616894553024,2025,409.96782815548329,0.84929831806921718,69512.963129392214,2025,5.8993248679245162E-3,2025,0.34666666666666668]
[null,2026,2.8280000000000003,2026,24.568374960143533,2026,187.42442428446921,0.83830699235693806,70761.971322414684,2026,2.6496772712129319E-3,null,2026,2.7001742968736062,2026,23.457883516029945,2026,187.51962144591926,0.83830699235693806,70761.971322414684,2026,2.6509766194191034E-3,2026,0.34499999999999997,null,2026,4.5,2026,39.093948840398276,2026,404.20354843027155,0.83830699235693806,70761.971322414684,2026,5.7137760618010437E-3,null,2026,4.4093723233033328,2026,38.306616894553024,2026,404.66216601658175,0.83830699235693806,70761.971322414684,2026,5.7202246021347148E-3,2026,0.34499999999999997]
[null,{"$f":"B444+1","v":2027},2.8280000000000003,{"$f":"D444+1","v":2027},24.568374960143533,{"$f":"F444+1","v":2027},185.08344705856265,0.82783633152968517,71915.028182839364,{"$f":"J444+1","v":2027},2.5746467895198031E-3,null,{"$f":"M444+1","v":2027},2.7001742968736062,{"$f":"O444+1","v":2027},23.457883516029945,{"$f":"Q444+1","v":2027},185.17745518401711,0.82783633152968517,71915.028182839364,{"$f":"U444+1","v":2027},2.5759085276231912E-3,{"$f":"W444+1","v":2027},0.34333333333333332,null,{"$f":"Z444+1","v":2027},4.5,{"$f":"AB444+1","v":2027},39.093948840398276,{"$f":"AD444+1","v":2027},399.15494654650792,0.82783633152968517,71915.028182839364,{"$f":"AH444+1","v":2027},5.5519698895242905E-3,null,{"$f":"AK444+1","v":2027},4.4093723233033328,{"$f":"AM444+1","v":2027},38.306616894553024,{"$f":"AO444+1","v":2027},399.6078358861979,0.82783633152968517,71915.028182839364,{"$f":"AS444+1","v":2027},5.55823521128666E-3,{"$f":"AU444+1","v":2027},0.34333333333333332]
[null,2028,2.8280000000000003,2028,24.568374960143533,2028,182.83188567032005,0.81776560748883198,73051.546145960005,2028,2.5037744166069146E-3,null,2028,2.7001742968736062,2028,23.457883516029945,2028,182.92475017613256,0.81776560748883198,73051.546145960005,2028,2.5050006488592934E-3,2028,0.34166666666666673,null,2028,4.5,2028,39.093948840398276,2028,394.29918078326392,0.81776560748883198,73051.546145960005,2028,5.3991310883344905E-3,null,2028,4.4093723233033328,2028,38.306616894553024,2028,394.74656067212726,0.81776560748883198,73051.546145960005,2028,5.4052233603500682E-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,2029,2.7001742968736062,2029,23.457883516029945,2029,180.72775330072307,0.80794392681008076,74118.636687458391,2029,2.4393058787901497E-3,2029,0.34,null,2029,{"$f":"MMULT(K69:O69,Eff_Combo)","v":4.5},2029,{"$f":"MMULT(K69:O69,UEC_Combo)","v":39.093948840398276},2029,389.56349538627279,0.80794392681008076,74118.636687458391,2029,5.2575253234544003E-3,null,2029,4.4093723233033328,2029,38.306616894553024,2029,390.00550206994109,0.80794392681008076,74118.636687458391,2029,5.2634570039206295E-3,2029,0.34]
[null,2030,2.8280000000000003,2030,24.568374960143533,2030,178.46998252505898,0.79825580282694797,75134.65337647406,2030,2.3763242191618783E-3,null,2030,2.7001742968736062,2030,23.457883516029945,2030,178.56063152027551,0.79825580282694797,75134.65337647406,2030,2.3774859999934252E-3,2030,0.33833333333333337,null,2030,4.5,2030,39.093948840398276,2030,384.89220655375959,0.79825580282694797,75134.65337647406,2030,5.1242727549264382E-3,null,2030,4.4093723233033328,2030,38.306616894553024,2030,385.32891309788766,0.79825580282694797,75134.65337647406,2030,5.1300533770053522E-3,2030,0.33833333333333337]
[null,2031,2.8280000000000003,2031,24.568374960143533,2031,176.33887319535435,0.78872383355779363,76390.554575145085,2031,2.3093688848244954E-3,null,2031,{"$f":"MMULT(C113:G113,Eff_MWO)","v":2.7001742968736062},2031,{"$f":"MMULT(C113:G113,UEC_MWO)","v":23.457883516029945},2031,176.4284397512906,0.78872383355779363,76390.554575145085,2031,2.3104969324709121E-3,2031,0.33666666666666673,null,2031,4.5,2031,39.093948840398276,2031,380.29621029314387,0.78872383355779363,76390.554575145085,2031,4.9798788406336825E-3,null,2031,{"$f":"MMULT(K113:O113,Eff_Combo)","v":4.4093723233033328},2031,{"$f":"MMULT(K113:O113,UEC_Combo)","v":38.306616894553024},2031,380.72770212621879,0.78872383355779363,76390.554575145085,2031,4.9854958340762572E-3,2031,0.33666666666666673]
[null,2032,2.8280000000000003,2032,24.568374960143533,2032,174.25134739769575,0.77938680355445433,77668.500880290623,2032,2.2445021058553009E-3,null,2032,2.7001742968736062,2032,23.457883516029945,2032,174.33985365142675,0.77938680355445433,77668.500880290623,2032,2.2455975513618201E-3,2032,0.33500000000000002,null,2032,4.5,2032,39.093948840398276,2032,375.79420721603879,0.77938680355445433,77668.500880290623,2032,4.8399900184091273E-3,null,2032,4.4093723233033328,2032,38.306616894553024,2032,376.22059098464268,0.77938680355445433,77668.500880290623,2032,4.8454485467907199E-3,2032,0.33500000000000002]
[null,2033,2.8280000000000003,2033,24.568374960143533,2033,172.21313801085654,0.77027035468500749,78963.27919838141,2033,2.1818905228080999E-3,null,2033,2.7001742968736062,2033,23.457883516029945,2033,172.30060901131779,0.77027035468500749,78963.27919838141,2033,2.1829547088012317E-3,2033,0.33333333333333337,null,2033,4.5,2033,39.093948840398276,2033,371.39856097222867,0.77027035468500749,78963.27919838141,2033,4.7049672390696287E-3,null,2033,4.4093723233033328,2033,38.306616894553024,2033,371.81995735099287,0.77027035468500749,78963.27919838141,2033,4.7102729695219659E-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,{"$f":"MMULT(C116:G116,Eff_MWO)","v":2.7001742968736062},2034,{"$f":"MMULT(C116:G116,UEC_MWO)","v":23.457883516029945},2034,170.32011306225135,0.76141654200324604,80266.750078036799,2034,2.1228375529306104E-3,2034,0.33333333333333337,null,2034,{"$f":"MMULT(K74:O74,Eff_Combo)","v":4.5},2034,{"$f":"MMULT(K74:O74,UEC_Combo)","v":39.093948840398276},2034,367.12954909980812,0.76141654200324604,80266.750078036799,2034,4.5753873340740846E-3,null,2034,{"$f":"MMULT(K116:O116,Eff_Combo)","v":4.4093723233033328},2034,{"$f":"MMULT(K116:O116,UEC_Combo)","v":38.306616894553024},2034,367.54610177067207,0.76141654200324604,80266.750078036799,2034,4.5805463471543517E-3,2034,0.33333333333333337]
[null,2035,2.8280000000000003,2035,24.568374960143533,2035,168.32049605544336,0.75285944902304325,81577.119156298446,2035,2.064274880317611E-3,null,2035,2.7001742968736062,2035,23.457883516029945,2035,168.40598989382389,0.75285944902304325,81577.119156298446,2035,2.0652801724118952E-3,2035,0.33333333333333337,null,2035,4.5,2035,39.093948840398276,2035,363.00360552736919,0.75285944902304325,81577.119156298446,2035,4.4513252743733902E-3,null,2035,4.4093723233033328,2035,38.306616894553024,2035,363.41547681854263,0.75285944902304325,81577.119156298446,2035,4.4563438438807125E-3,2035,0.33333333333333337]
[null,2036,2.8280000000000003,2036,24.568374960143533,2036,166.47099073604264,0.7445870306999024,82893.145657516347,2036,2.0091955189078582E-3,null,2036,2.7001742968736062,2036,23.457883516029945,2036,166.55554516827499,0.7445870306999024,82893.145657516347,2036,2.0101732758324329E-3,2036,0.33333333333333337,null,2036,4.5,2036,39.093948840398276,2036,359.01492253796448,0.7445870306999024,82893.145657516347,2036,4.3325453915466347E-3,null,2036,4.4093723233033328,2036,38.306616894553024,2036,359.4222681881032,0.7445870306999024,82893.145657516347,2036,4.3374295175150008E-3,2036,0.33333333333333337]
[null,2037,2.8280000000000003,2037,24.568374960143533,2037,164.6789004136732,0.73657141665219805,84215.201178479067,2037,1.9563795012605707E-3,null,2037,2.7001742968736062,2037,23.457883516029945,2037,164.76254460215048,0.73657141665219805,84215.201178479067,2037,1.9573308604801539E-3,2037,0.33333333333333337,null,2037,4.5,2037,39.093948840398276,2037,355.15006196723203,0.73657141665219805,84215.201178479067,2037,4.2186465344442687E-3,null,2037,4.4093723233033328,2037,38.306616894553024,2037,355.55302246777654,0.73657141665219805,84215.201178479067,2037,4.2234017459943018E-3,2037,0.33333333333333337]
[null,2038,2.8280000000000003,2038,24.568374960143533,2038,162.93422769500788,0.72876789080429849,85555.429135367274,2038,1.9053457107565009E-3,null,2038,2.7001742968736062,2038,23.457883516029945,2038,163.01698572421796,0.72876789080429849,85555.429135367274,2038,1.9062715717790251E-3,2038,0.33333333333333337,null,2038,4.5,2038,39.093948840398276,2038,351.3874632214908,0.72876789080429849,85555.429135367274,2038,4.1085911959385015E-3,null,2038,4.4093723233033328,2038,38.306616894553024,2038,351.78615460079249,0.72876789080429849,85555.429135367274,2038,4.1132218497639313E-3,2038,0.33333333333333337]
[null,2039,2.8280000000000003,2039,24.568374960143533,2039,161.22720448318429,0.72113276267171667,86917.93307697773,2039,1.8558437019325648E-3,null,2039,2.7001742968736062,2039,23.457883516029945,2039,161.30909547617478,0.72113276267171667,86917.93307697773,2039,1.8567448390095494E-3,2039,0.33333333333333337,null,2039,4.5,2039,39.093948840398276,2039,347.70606021275228,0.72113276267171667,86917.93307697773,2039,4.0018392840797954E-3,null,2039,4.4093723233033328,2039,38.306616894553024,2039,348.1005745971496,0.72113276267171667,86917.93307697773,2039,4.0063491255196409E-3,2039,0.33333333333333337]
[null,2040,2.8280000000000003,2040,24.568374960143533,2040,159.55156135599933,0.71363799054915722,88313.599657814208,2040,1.8075461847784212E-3,null,2040,2.7001742968736062,2040,23.457883516029945,2040,159.63260125143452,0.71363799054915722,88313.599657814208,2040,1.8084232108362302E-3,2040,0.33333333333333337,null,2040,4.5,2040,39.093948840398276,2040,344.09233217012019,0.71363799054915722,88313.599657814208,2040,3.89768501895705E-3,null,2040,4.4093723233033328,2040,38.306616894553024,2040,344.48274634500945,0.71363799054915722,88313.599657814208,2040,3.902076996196656E-3,2040,0.33333333333333337]
[null,2041,2.8280000000000003,2041,24.568374960143533,2041,157.90609134403351,0.70627817593582287,89752.450917993992,2041,1.7602404801604324E-3,null,2041,2.7001742968736062,2041,23.457883516029945,2041,157.98629546753028,0.70627817593582287,89752.450917993992,2041,1.7610939041128439E-3,2041,0.33333333333333337,null,2041,4.5,2041,39.093948840398276,2041,340.54367611735995,0.70627817593582287,89752.450917993992,2041,3.7956697817991916E-3,null,2041,4.4093723233033328,2041,38.306616894553024,2041,340.93006391474734,0.70627817593582287,89752.450917993992,2041,3.799946325637057E-3,2041,0.33333333333333337]
[null,2042,2.8280000000000003,2042,24.568374960143533,2042,156.29359322624515,0.6990658371359838,89752.450917993992,2042,1.7422795411418319E-3,null,2042,2.7001742968736062,2042,23.457883516029945,2042,156.37297832498439,0.6990658371359838,89752.450917993992,2042,1.7431236081504118E-3,2042,0.33333333333333337,null,2042,4.5,2042,39.093948840398276,2042,337.0661279614273,0.6990658371359838,89752.450917993992,2042,3.7569319374215564E-3,null,2042,4.4093723233033328,2042,38.306616894553024,2042,337.44857006178228,0.6990658371359838,89752.450917993992,2042,3.7611643550807552E-3,2042,0.33333333333333337]
[null,2043,2.8280000000000003,2043,24.568374960143533,2043,154.71841427372075,0.69202041850841756,89752.450917993992,2043,1.7247344327132564E-3,null,2043,2.7001742968736062,2043,23.457883516029945,2043,154.79699930296195,0.69202041850841756,89752.450917993992,2043,1.7255693526386641E-3,2043,0.33333333333333337,null,2043,4.5,2043,39.093948840398276,2043,333.66906312073888,0.69202041850841756,89752.450917993992,2043,3.7190908655572014E-3,null,2043,4.4093723233033328,2043,38.306616894553024,2043,334.04765084207162,0.69202041850841756,89752.450917993992,2043,3.7232801735348478E-3,2043,0.33333333333333337]

{"sheet":"RIA Summary","index":5,"n_rows":154,"n_cols":9,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
[null,"TSL 3 - Reference"]
[null,"Calculated on 5/5/2011 at 10:58:00 AM"]
[null,"NES","Standards","Rebate","Consumer Tax Credit","Manufacturer Tax Credit","Voluntary Efficiency Target","Early Replacement","Bulk Govt Purchase"]
[null,"PC1",0.40693983702267156,2.8510476477103357E-2,1.7090115793727181E-2,9.368788476352384E-3,0.31133062079723794,1.7618732497798443E-2,5.2460095576367478E-3]
[null,"PC2",5.1391115087283425E-3,2.041412613464174E-4,1.3232948506168251E-4,7.2546832644514961E-5,2.6833549361472246E-3,2.2372740163237767E-4,4.0623998149638423E-5]
[null,null,{"$f":"SUM(C$4:C$5)","v":0.41207894853139992},2.8714617738449775E-2,1.7222445278788863E-2,9.4413353089968996E-3,0.31401397573338519,1.784245989943082E-2,5.2866335557863863E-3]
[]
[]
[]
[]
[]
[]
[null,"NPV (3%dr)","Standards","Rebate","Consumer Tax Credit","Manufacturer Tax Credit","Voluntary Efficiency Target","Early Replacement","Bulk Govt Purchase"]
[null,"PC1",3.5781336975231315,0.25067501121749403,0.15425710936603432,8.485204703591441E-2,2.7956214734490068,0.16207939090537249,4.6944346018216308E-2]
[null,"PC2",1.6672227825011869E-2,6.6198177900752176E-4,4.3610152225725734E-4,2.3524947542444578E-4,8.8147601994644394E-3,6.548860883911151E-4,1.3470324154551966E-4]
[null,null,{"$f":"SUM(C$14:C$15)","v":3.5948059253481435},0.25133699299650153,0.15469321088829158,8.5087296511338853E-2,2.8044362336484712,0.16273427699376361,4.7079049259761828E-2]
[]
[]
[]
[]
[]
[]
[null,"NPV (7%dr)","Standards","Rebate","Consumer Tax Credit","Manufacturer Tax Credit","Voluntary Efficiency Target","Early Replacement","Bulk Govt Purchase"]
[null,"PC1",1.8125439786024056,0.12697044751658249,7.5047297614506986E-2,4.3199870293397127E-2,1.3782027502855312,0.1109723129098574,2.1762590481478005E-2]
[null,"PC2",5.8977242489838128E-3,2.3412150419933452E-4,1.526389204140421E-4,8.3199632479720616E-5,3.0795878311343037E-3,2.6102589324046013E-4,4.6351599160010781E-5]
[null,null,{"$f":"SUM(C$24:C$25)","v":1.8184417028513893},0.12720456902078181,7.5199936534921033E-2,4.3283069925876848E-2,1.3812823381166655,0.11123333880309787,2.1808942080638015E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rebate","PC1","PC2"]
[null,"Base Case mkt shr",{"$f":"100*'Input and Summary'!$F$54","v":0},{"$f":"100*'Input and Summary'!$N$54","v":0}]
[null,"Policy Case mkt shr",{"$f":"100*'Input and Summary'!$F$180","v":6.9926533438946166},{"$f":"100*'Input and Summary'!$N$180","v":3.94033376942029}]
[null,"Increased mkt shr",{"$f":"$C$47-$C$46","v":6.9926533438946166},{"$f":"$D$47-$D$46","v":3.94033376942029}]
[]
[null,"Consumer Tax Credit","PC1","PC2"]
[null,"Base Case mkt shr",{"$f":"100*'Input and Summary'!$F$54","v":0},{"$f":"100*'Input and Summary'!$N$54","v":0}]
[null,"Policy Case mkt shr",{"$f":"100*'Input and Summary'!$F$222","v":0.74},{"$f":"100*'Input and Summary'!$N$222","v":0.74}]
[null,"Increased mkt shr",{"$f":"$C$52-$C$51","v":0.74},{"$f":"$D$52-$D$51","v":0.74}]
[]
[null,"Manufacturer Tax Credit","PC1","PC2"]
[null,"Base Case mkt shr",{"$f":"100*'Input and Summary'!$F$54","v":0},{"$f":"100*'Input and Summary'!$N$54","v":0}]
[null,"Policy Case mkt shr",{"$f":"100*'Input and Summary'!$F$264","v":1.4000000000000001},{"$f":"100*'Input and Summary'!$N$264","v":1.4000000000000001}]
[null,"Increased mkt shr",{"$f":"$C$57-$C$56","v":1.4000000000000001},{"$f":"$D$57-$D$56","v":1.4000000000000001}]
[]
[null,"Voluntary Efficiency Target","PC1","PC2"]
[null,"Base Case mkt shr",{"$f":"100*'Input and Summary'!$F$54","v":0},{"$f":"100*'Input and Summary'!$N$54","v":0}]
[null,"Policy Case mkt shr",{"$f":"100*'Input and Summary'!$F$306","v":14.6},{"$f":"100*'Input and Summary'!$N$306","v":14.6}]
[null,"Increased mkt shr",{"$f":"$C$62-$C$61","v":14.6},{"$f":"$D$62-$D$61","v":14.6}]
[]
[null,"Early Replacement","PC1","PC2"]
[null,"Base Case mkt shr",{"$f":"100*'Input and Summary'!$F$54","v":0},{"$f":"100*'Input and Summary'!$N$54","v":0}]
[null,"Policy Case mkt shr",{"$f":"100*'Input and Summary'!$F$348","v":20.188248422364723},{"$f":"100*'Input and Summary'!$N$348","v":20.188248422364723}]
[null,"Increased mkt shr",{"$f":"$C$67-$C$66","v":20.188248422364723},{"$f":"$D$67-$D$66","v":20.188248422364723}]
[]
[null,"Bulk Govt Purchase","PC1","PC2"]
[null,"Base Case mkt shr",{"$f":"100*'Input and Summary'!$F$54","v":0},{"$f":"100*'Input and Summary'!$N$54","v":0}]
[null,"Policy Case mkt shr",{"$f":"100*'Input and Summary'!$F$390","v":9.7280000000000005E-2},{"$f":"100*'Input and Summary'!$N$390","v":9.7280000000000005E-2}]
[null,"Increased mkt shr",{"$f":"$C$72-$C$71","v":9.7280000000000005E-2},{"$f":"$D$72-$D$71","v":9.7280000000000005E-2}]
[]
[]
[]
[]
[]
[]
[null,"PC1","NES","NPV (7%dr)","NPV (3%dr)"]
[null,"Rebate",2.8510476477103357E-2,0.12697044751658249,0.25067501121749403]
[null,"Consumer Tax Credit",1.7090115793727181E-2,7.5047297614506986E-2,0.15425710936603432]
[null,"Manufacturer Tax Credit",9.368788476352384E-3,4.3199870293397127E-2,8.485204703591441E-2]
[null,"Voluntary Efficiency Target",0.31133062079723794,1.3782027502855312,2.7956214734490068]
[null,"Early Replacement",1.7618732497798443E-2,0.1109723129098574,0.16207939090537249]
[null,"Bulk Govt Purchase",5.2460095576367478E-3,2.1762590481478005E-2,4.6944346018216308E-2]
[null,"Standards",0.40693983702267156,1.8125439786024056,3.5781336975231315]
[]
[]
[null,"PC2","NES","NPV (7%dr)","NPV (3%dr)"]
[null,"Rebate",2.041412613464174E-4,2.3412150419933452E-4,6.6198177900752176E-4]
[null,"Consumer Tax Credit",1.3232948506168251E-4,1.526389204140421E-4,4.3610152225725734E-4]
[null,"Manufacturer Tax Credit",7.2546832644514961E-5,8.3199632479720616E-5,2.3524947542444578E-4]
[null,"Voluntary Efficiency Target",2.6833549361472246E-3,3.0795878311343037E-3,8.8147601994644394E-3]
[null,"Early Replacement",2.2372740163237767E-4,2.6102589324046013E-4,6.548860883911151E-4]
[null,"Bulk Govt Purchase",4.0623998149638423E-5,4.6351599160010781E-5,1.3470324154551966E-4]
[null,"Standards",5.1391115087283425E-3,5.8977242489838128E-3,1.6672227825011869E-2]
[]
[]
[null,null,{"$f":"C81+C91","v":2.8714617738449775E-2},{"$f":"D81+D91","v":0.12720456902078181},0.25133699299650153]
[null,null,{"$f":"C82+C92","v":1.7222445278788863E-2},7.5199936534921033E-2,0.15469321088829158]
[null,null,{"$f":"C83+C93","v":9.4413353089968996E-3},4.3283069925876848E-2,8.5087296511338853E-2]
[null,null,{"$f":"C84+C94","v":0.31401397573338519},1.3812823381166655,2.8044362336484712]
[null,null,{"$f":"C85+C95","v":1.784245989943082E-2},0.11123333880309787,0.16273427699376361]
[null,null,{"$f":"C86+C96","v":5.2866335557863863E-3},2.1808942080638015E-2,4.7079049259761828E-2]
[null,null,{"$f":"C87+C97","v":0.41207894853139992},1.8184417028513893,3.5948059253481435]
[]
[]
[]
[null,null,{"$f":"'Input and Summary'!$S$175:$X$175","v":"Rebate"},"Consumer Tax Credit","Manufacturer Tax Credit","Voluntary Efficiency Target","Early Replacement","Bulk Govt Purchase"]
[]
[null,{"$f":"'Input and Summary'!$R$180:$R$209","v":2014},{"$f":"100*'Input and Summary'!$S$180:$X$209","v":6.9621369039033372},0.74,1.4000000000000001,14.6,20.188248422364723,9.7280000000000005E-2]
[null,2015,6.9621353710739946,1.4000000000000004,1.4000000000000004,36.656752993595113,18.075165514792214,0.19456000000000001]
[null,2016,6.9621343675979288,1.8000000000000003,1.4000000000000001,43.639831059845847,16.218585455249599,0.29184000000000004]
[null,2017,6.9621338280764293,2.0000000000000004,1.4000000000000001,43.639831059845854,13.795295950105496,0.38912000000000002]
[null,2018,6.9621332865177328,2.4,1.4000000000000001,43.639831059845847,10.668627255333979,0.48640000000000005]
[null,2019,6.9621332136603087,2.8000000000000003,1.4000000000000001,47,8.1918049746401103,0.58368000000000009]
[null,2020,6.9621332633256134,2.8000000000000003,1.4000000000000001,48.999999999999993,6.7012452003838305,0.68096000000000012]
[null,2021,6.9621335198217658,2.8000000000000003,1.4000000000000001,52,6.1034446323350471,0.77824000000000004]
[null,2022,6.9621340385680002,2.8200000000000003,1.4000000000000001,55.000000000000014,0,0.87551999999999996]
[null,2023,6.9621348245514163,2.8200000000000007,1.4000000000000001,57.999999999999993,0,0.97280000000000011]
[null,2024,6.9621357815891125,2.8200000000000003,1.4000000000000001,57.999999999999993,0,0.97280000000000022]
[null,2025,6.962136355194219,2.8200000000000003,1.4000000000000001,57.999999999999993,0,0.97280000000000011]
[null,2026,6.9621363540306955,2.8200000000000003,1.4000000000000001,58.000000000000007,0,0.97280000000000011]
[null,2027,6.9621360161040409,2.8200000000000003,1.4000000000000001,57.999999999999993,0,0.97280000000000011]
[null,2028,6.9621357292702202,2.8200000000000003,1.4000000000000004,57.999999999999993,0,0.97280000000000011]
[null,2029,6.962135641681769,2.8200000000000003,1.4000000000000001,57.999999999999993,0,0.97280000000000022]
[null,2030,6.9621357606039505,2.8200000000000007,1.4000000000000001,57.999999999999993,0,0.97280000000000011]
[null,2031,6.9621360838731157,2.8200000000000007,1.4000000000000001,58.000000000000007,0,0.97280000000000011]
[null,2032,6.9621365409446732,2.8200000000000007,1.4000000000000004,57.999999999999993,0,0.97280000000000011]
[null,2033,6.9621370360444148,2.8200000000000003,1.4000000000000001,57.999999999999993,0,0.97280000000000011]
[null,2034,6.9621375003467865,2.8200000000000003,1.4000000000000001,57.999999999999986,0,0.97280000000000011]
[null,2035,6.962137827091901,2.8200000000000003,1.4000000000000001,57.999999999999993,0,0.97280000000000011]
[null,2036,6.9621379548805846,2.8200000000000007,1.4000000000000004,57.999999999999993,0,0.97280000000000022]
[null,2037,6.9621379283473352,2.8200000000000003,1.4000000000000004,57.999999999999993,0,0.97280000000000011]
[null,2038,6.9621378695645122,2.8200000000000003,1.4000000000000004,57.999999999999993,0,0.97280000000000022]
[null,2039,6.9621378904157964,2.8200000000000003,1.4000000000000001,57.999999999999986,0,0.97279999999999989]
[null,2040,6.9621380405783171,2.8200000000000007,1.4000000000000004,57.999999999999993,0,0.97280000000000011]
[null,2041,6.9621383085070185,2.8200000000000007,1.4000000000000001,58.000000000000007,0,0.97280000000000011]
[null,2042,6.9621386486529904,2.8200000000000003,1.4000000000000004,57.999999999999993,0,0.97280000000000011]
[null,2043,6.9621390033128892,2.82,1.4000000000000001,57.999999999999986,0,0.97280000000000011]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rebates"]
[null,"B/C ratio without rebate",{"$f":"'Rebate PC1 (noBarriers)'!reb_bcNo","v":14.720552321892063},{"$f":"'Rebate PC2 (noBarriers)'!reb_bcNo","v":1.5680081265374703}]
[null,"Rebate amount",{"$f":"'Rebate PC1 (noBarriers)'!$B$1","v":2},{"$f":"'Rebate PC2 (noBarriers)'!$B$1","v":2}]
[null,"B/C ratio with rebate",{"$f":"'Rebate PC1 (noBarriers)'!reb_bcYes","v":1000000},{"$f":"'Rebate PC2 (noBarriers)'!reb_bcYes","v":1.831893708250272}]
[null,"Calc Mkt Barrier Curve","No Barriers","No Barriers"]

{"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":"Policy 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,{"$f":"RIGHT(CELL(\"filename\",A1), LEN(CELL(\"filename\",A1)) - FIND(\"]\",CELL(\"filename\",A1)))","v":"Policy Case PC1"}]
[]
[null,"Historical and Forecasted Shipments for PC1"]
[null,"Standards Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Segments",null,null,"Annual Shipments",null,null,null,null,null,null,"UEC",null,"Cumulative","Total Energy (site)","Incr. Equip. Cost",null,"Oper Cost","delta UEC","Energy Saving",null,"Discounted Values",null,null,null,null,null,null,"Power Generation",null,0.05,0.03,2.5000000000000001E-2,0.03,null,0.05,0.03,2.5000000000000001E-2,0.03,0.03,0.03,0.03,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,0.03,0.03,0.03,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Year",20,{"$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-2,0.44966609349331571,1.9152817287085633,5.0078562729948279,7.6081564147221483,10.181231573873818,10.35706058794262,10.708989126951401,9.3915388273201312,13.841887521959476,14.515472386609126,14.90895272343173,15.053552901189535,15.001353258026679,128.99999736435453,13.814924441888053,{"$f":"'Base Case PC1'!Z50","v":0},0.9367805147278917,-1.6783374116409623E-4,13.308921551435079,{"$f":"'Base Case PC1'!AC50 * (1+MSimpact_MWO)","v":1.6924317065916012},15.001353258026679,1.0751598632676211,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W50 - W50","v":2.6027052786616878E-3},{"$f":"AJ50+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ49:OFFSET(AJ49,-MIN(year-_yr2,ageMax)+1,0))","v":2.6027052786616878E-3},{"$f":"MMULT(W50:OFFSET(W50,0,-MIN(year-yr0, ageMax)), AI50:OFFSET(AI50,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0756667500450271E-2},0.113558830259052,1.7035361282843285E-3,0.34302379202747191,{"$f":"'Base Case PC1'!AH50 - AI50","v":1.1104914441135882},{"$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":1.6658874443164083E-4},1.8125966655328208E-3,0.91514165935315961,1.5245230000873121E-4,0.91514165935315961,1.5589768792061774E-3,1.6587827202337096E-3,null,2014,141.73090112302143,111.09246679107,5.5,23.3,37.700000000000003,71.2,1.2725233200663993E-2,6.294040832303345E-2,0.28247434526137943,0.46377199254021084,0.86318340697897933,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.0351138990075946E-2,4.2627413302079803E-3,2.4032388343861434E-2,4.3792562599003319E-2,3.8023257514505E-3,2.1436667625399818E-2,3.9062559886568142E-2]
[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-2,0.48219771756619234,2.0832747737094834,4.4704938776058416,7.5131916917966848,8.8155019640519185,9.9104773493603346,9.0903641389800871,13.686447446993553,14.473731213167161,14.902696947400637,15.053318117279112,15.001353258026679,14.760633260151407,130.30227559648563,13.458355028020293,{"$f":"'Base Case PC1'!Z51","v":0},0.93681594886233976,-1.3001465030164618E-4,13.001040904697689,{"$f":"'Base Case PC1'!AC51 * (1+MSimpact_MWO)","v":1.7595923554537181},14.760633260151407,1.073961431466893,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W51 - W51","v":1.978585855052728E-3},{"$f":"AJ51+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ50:OFFSET(AJ50,-MIN(year-_yr2,ageMax)+1,0))","v":4.5812911337144158E-3},{"$f":"MMULT(W51:OFFSET(W51,0,-MIN(year-yr0, ageMax)), AI51:OFFSET(AI51,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0809892331911744E-2},0.11166450991112242,1.6482388789726202E-3,0.34405693319663549,{"$f":"'Base Case PC1'!AH51 - AI51","v":1.1104914441135882},{"$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":3.3050431388260634E-4},3.589178854700989E-3,0.888487047915689,2.9364880216495716E-4,0.888487047915689,1.464438895838248E-3,3.1889389250546953E-3,null,2015,141.73090112302143,111.09246679107,5.7,23.8,38.4,72.8,2.5246270282728672E-2,0.1232491408774011,0.55576897531503677,0.91432796724531418,1.6999992186107007,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,2.0536177888190888E-2,8.2107576303075778E-3,4.6290426906867382E-2,8.4351850055359834E-2,7.0501283030956893E-3,3.9747056677675023E-2,7.2428318100469707E-2]
[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-2,0.52449220701504173,1.8597313128696014,4.4146933407497224,6.5053579849114129,8.4353887665470246,8.4125445295363832,13.247540509576686,14.311195730831956,14.859842258178924,15.047001765727572,15.001119288252058,14.760633260151407,{"$f":"AE52","v":14.22648792318263},131.66864114567281,12.860122373995452,{"$f":"'Base Case PC1'!Z52","v":0},0.93683959299012787,-1.0477911312503085E-4,12.398991181778415,{"$f":"'Base Case PC1'!AC52 * (1+MSimpact_MWO)","v":1.8274967414042145},14.22648792318263,1.0727226984809246,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W52 - W52","v":1.5390163636936904E-3},{"$f":"AJ52+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ51:OFFSET(AJ51,-MIN(year-_yr2,ageMax)+1,0))","v":6.1202669041124889E-3},{"$f":"MMULT(W52:OFFSET(W52,0,-MIN(year-yr0, ageMax)), AI52:OFFSET(AI52,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0870529904755271E-2},0.10989380153483808,1.5634028403680028E-3,0.34838975543548395,{"$f":"'Base Case PC1'!AH52 - AI52","v":1.1104914441135882},{"$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":4.8848564685307293E-4},5.3416507655757945E-3,0.86260878438416411,4.2137201002104133E-4,0.86260878438416411,1.3486050236325923E-3,4.6077548734980754E-3,null,2016,141.73090112302143,111.09246679107,5.9,24.3,39,74.400000000000006,3.7314008173783345E-2,0.17957523047364038,0.81425618532495403,1.3390173251942072,2.4930312834640569,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,3.0352487753505963E-2,1.1782045153839153E-2,6.6424552345088733E-2,0.12104087721377424,9.738406926538672E-3,5.490297416139691E-2,0.10004590049197397]
[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-2,0.46821215955355378,1.8365182163958322,3.8224980478720654,6.2248552484090327,7.160410252802615,12.259742595543026,13.852253911684242,14.692970869365171,15.003732108787974,14.994824839257292,14.760403044784983,14.22648792318263,13.63338071512578,133.00434994230864,12.297671918489954,{"$f":"'Base Case PC1'!Z53","v":0},0.93685273451057871,-9.075307964803642E-5,11.783310166890855,{"$f":"'Base Case PC1'!AC53 * (1+MSimpact_MWO)","v":1.8500705482349245},13.63338071512578,1.071106234328657,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W53 - W53","v":1.2850893713913791E-3},{"$f":"AJ53+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ52:OFFSET(AJ52,-MIN(year-_yr2,ageMax)+1,0))","v":7.4042739180804279E-3},{"$f":"MMULT(W53:OFFSET(W53,0,-MIN(year-yr0, ageMax)), AI53:OFFSET(AI53,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0930850620119005E-2},0.10824182354699019,1.4757019897155836E-3,0.35206204735966329,{"$f":"'Base Case PC1'!AH53 - AI53","v":1.1104914441135882},{"$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":6.2061639587653516E-4},7.0311406245399857E-3,0.83748425668365445,5.1975646098634872E-4,0.83748425668365445,1.2358771839435455E-3,5.8884695795811161E-3,null,2017,141.73090112302143,111.09246679107,6.1,24.8,39.700000000000003,76,4.7407094594708488E-2,0.22464998518935123,1.0250397006331993,1.6895057264388582,3.1412506954888362,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,3.8562548719335087E-2,1.45329873525178E-2,8.1933753140750354E-2,0.14930222340153287,1.1563134511353457E-2,6.5190382789563822E-2,0.11879193521330451]
[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-2,0.46236795294440775,1.5901641983273915,3.6576768089502352,5.283990883702411,10.434986260059066,12.819365768505163,14.221786007785557,14.835244881879161,14.951705224016612,14.754209599994477,14.226266038655561,13.63338071512578,13.42908740266158,{"$f":"SUM(C54:W54)","v":134.36154851615242},12.071888828817805,{"$f":"'Base Case PC1'!Z54","v":0},0.9368658470919291,-7.6757933068075289E-5,11.554244585583071,{"$f":"'Base Case PC1'!AC54 * (1+MSimpact_MWO)","v":1.8748428170785094},13.42908740266158,1.0695226486016569,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W54 - W54","v":1.0788687119678286E-3},{"$f":"AJ54+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ53:OFFSET(AJ53,-MIN(year-_yr2,ageMax)+1,0))","v":8.4759269399249781E-3},{"$f":"MMULT(W54:OFFSET(W54,0,-MIN(year-yr0, ageMax)), AI54:OFFSET(AI54,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0993904740635357E-2},0.10666681713692583,1.4324380102954969E-3,0.35384079456612716,{"$f":"'Base Case PC1'!AH54 - AI54","v":1.1104914441135882},{"$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":7.0955055243577495E-4},8.6577648823939583E-3,0.81309151134335378,5.769295310545158E-4,0.81309151134335378,1.1647031866968323E-3,7.0395551330811176E-3,null,2018,141.73090112302143,111.09246679107,6.3,25.3,40.4,77.5,5.4200518037461426E-2,0.25263173651366377,1.1607331812727255,1.9177268935777454,3.5556055948077554,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.4088551203180081E-2,1.613161202882964E-2,9.094644381586843E-2,0.16572542757617648,1.2355260246830688E-2,6.9656211658243233E-2,0.12692970693577393]
[null,{"$f":"B54+1","v":2019},2.1107790317482119E-30,2.5230964525115171E-22,4.3903766614707673E-16,2.3688114308334919E-11,9.0398662904261689E-8,4.0396557451392017E-5,2.7565929122462828E-3,5.7465263766240414E-2,0.40034504349705385,1.5215983468933107,3.1048321836820949,7.7004487624337772,10.911314378301414,13.161343841772315,14.359497473930347,14.783802242779227,14.711781905909881,14.220296717017247,13.633168081041482,13.42908740266158,13.750567214497014,135.74834593807503,{"$f":"X54-SUM(C55:V55)","v":12.363769792574416},{"$f":"'Base Case PC1'!Z55","v":0},0.93686927138553866,-7.310316138597031E-5,11.845724611915937,{"$f":"'Base Case PC1'!AC55 * (1+MSimpact_MWO)","v":1.9048426025810772},13.750567214497014,1.0679897980128965,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W55 - W55","v":1.0785747049801842E-3},{"$f":"AJ55+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ54:OFFSET(AJ54,-MIN(year-_yr2,ageMax)+1,0))","v":9.5272572189218276E-3},{"$f":"MMULT(W55:OFFSET(W55,0,-MIN(year-yr0, ageMax)), AI55:OFFSET(AI55,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1058903230554355E-2},0.10512436601877084,1.4455196608224943E-3,0.35482000948013781,{"$f":"'Base Case PC1'!AH55 - AI55","v":1.1104914441135882},{"$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":7.7910773734477467E-4},1.0276009398444986E-2,0.78940923431393573,6.1503484238540154E-4,0.78940923431393573,1.1411065686356254E-3,8.1119767110292632E-3,null,2019,141.73090112302143,111.09246679107,6.5,25.8,41,79.099999999999994,5.9513790562376448E-2,0.27257472980703545,1.2618523315188819,2.0848727824631372,3.868702303222618,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.841054841378345E-2,1.7197080280219129E-2,9.6953317046479845E-2,0.17667133807878452,1.2678920970213845E-2,7.1480938892072285E-2,0.13025478143399691]
[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-2,0.38308267599836232,1.2916142581300711,4.5247241474510194,8.0519528446836119,11.202391981927573,13.288786903838778,14.309704534744686,14.546573188622656,14.179404360512969,13.627447622489408,13.428877954853842,13.750567214497014,14.461989644810091,137.09963244286496,13.110703140020163,{"$f":"'Base Case PC1'!Z56","v":0},0.93687271118839555,-6.9431836579492061E-5,12.556055149822289,{"$f":"'Base Case PC1'!AC56 * (1+MSimpact_MWO)","v":1.9059344949878021},14.461989644810091,1.0662571018502478,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W56 - W56","v":1.1520220654741564E-3},{"$f":"AJ56+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ55:OFFSET(AJ55,-MIN(year-_yr2,ageMax)+1,0))","v":1.0604196311738794E-2},{"$f":"MMULT(W56:OFFSET(W56,0,-MIN(year-yr0, ageMax)), AI56:OFFSET(AI56,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1119984477335617E-2},0.10358939390184219,1.4981087419205952E-3,0.35864073545304226,{"$f":"'Base Case PC1'!AH56 - AI56","v":1.1104914441135882},{"$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":8.8296334999337213E-4},1.2013052040220858E-2,0.76641673234362695,6.7671788548110247E-4,0.76641673234362695,1.1481756066782046E-3,9.2070040901400113E-3,null,2020,141.73090112302143,111.09246679107,6.8,26.3,41.7,80.7,6.7447020953542172E-2,0.30777759886163125,1.4153130535728575,2.3445151990526307,4.3428046929022646,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,5.4863708770401989E-2,1.8921808980028747E-2,0.10667695418296207,0.19439005092149531,1.3429000099589177E-2,7.5709718339239424E-2,0.13796059435644614]
[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-2,0.32518111456439464,1.8822911762085615,4.7312652281010728,8.2667521857421171,11.310866249738616,13.242706756580468,14.080083114200081,14.020174076834268,13.588260082488548,13.423243216157379,13.75035275270435,14.461989644810091,15.185328503449304,138.31849814393181,13.966462802382452,{"$f":"'Base Case PC1'!Z57","v":0},0.93687614750440829,-6.5764233305405447E-5,13.340334558664283,{"$f":"'Base Case PC1'!AC57 * (1+MSimpact_MWO)","v":1.8449939447850212},15.185328503449304,1.0641267100630112,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W57 - W57","v":1.3088777049823364E-3},{"$f":"AJ57+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ56:OFFSET(AJ56,-MIN(year-_yr2,ageMax)+1,0))","v":1.1744771947451441E-2},{"$f":"MMULT(W57:OFFSET(W57,0,-MIN(year-yr0, ageMax)), AI57:OFFSET(AI57,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1171236527843631E-2},0.10206905614441553,1.5499521475899605E-3,0.36215220783290958,{"$f":"'Base Case PC1'!AH57 - AI57","v":1.1104914441135882},{"$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":1.0037483279506094E-3},1.3726821002746394E-2,0.74409391489672516,7.468830229158109E-4,0.74409391489672516,1.1533099614028004E-3,1.0214043979020154E-2,null,2021,141.73090112302143,111.09246679107,7.1,27,42.5,82.6,7.6673436681008164E-2,0.34791992550548689,1.6036347578342423,2.6501119459669873,4.9059344813743841,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.236879021521511E-2,2.0883706775375391E-2,0.11773769797583858,0.21454528093902317,1.4267308660741492E-2,8.0435915716224798E-2,0.14657281764135094]
[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-2,0.47389190600943776,1.9682125364866656,4.8574796599255379,8.3468002586867502,11.271644732667225,13.030206971562656,13.570564951460655,13.435668164476812,13.384642893114762,13.744583123625423,14.461764087262075,15.185328503449304,15.725168171963276,139.49865731458601,14.545009001309054,{"$f":"'Base Case PC1'!Z58","v":0},0.93687957454639448,-6.2106528262312398E-5,13.927631671296432,{"$f":"'Base Case PC1'!AC58 * (1+MSimpact_MWO)","v":1.7975365006668433},15.725168171963276,1.0622018063557925,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W58 - W58","v":1.5642850543589049E-3},{"$f":"AJ58+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ57:OFFSET(AJ57,-MIN(year-_yr2,ageMax)+1,0))","v":1.2985744078077472E-2},{"$f":"MMULT(W58:OFFSET(W58,0,-MIN(year-yr0, ageMax)), AI58:OFFSET(AI58,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1224489422432727E-2},0.10057749772931857,1.581598066108789E-3,0.36472377515210308,{"$f":"'Base Case PC1'!AH58 - AI58","v":1.1104914441135882},{"$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":1.0928650176363667E-3},1.5243192692103046E-2,0.72242127659876232,7.8950894119099294E-4,0.72242127659876232,1.142580093984445E-3,1.1012006724070007E-2,null,2022,141.73090112302143,111.09246679107,7.4,27.6,43.4,84.6,8.3480803302273587E-2,0.37601490747037963,1.7328271490378879,2.8746358904108802,5.3114919133552654,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.7906134556334555E-2,2.2075576386783542E-2,0.12445719398504408,0.22678975474688959,1.4517771911208323E-2,8.1847971863856686E-2,0.14914591010114683]
[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-2,0.49552375431418844,2.0207179055636297,4.9045152885990841,8.3178569256467068,11.090773697272688,12.55868084047261,13.004803399236714,13.234337532563519,13.705058744895592,14.455695950966879,15.185091664290436,15.725168171963276,15.911783387365942,140.67084885775299,14.739591844198955,{"$f":"'Base Case PC1'!Z59","v":0},0.93688300021142457,-5.8450292853926335E-5,14.139979300739101,{"$f":"'Base Case PC1'!AC59 * (1+MSimpact_MWO)","v":1.7718040866268396},15.911783387365942,1.0605177828485748,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W59 - W59","v":1.9033073459677752E-3},{"$f":"AJ59+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ58:OFFSET(AJ58,-MIN(year-_yr2,ageMax)+1,0))","v":1.4343097783982703E-2},{"$f":"MMULT(W59:OFFSET(W59,0,-MIN(year-yr0, ageMax)), AI59:OFFSET(AI59,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1287240185146364E-2},9.9136690394544758E-2,1.5774415432983581E-3,0.36810184246325678,{"$f":"'Base Case PC1'!AH59 - AI59","v":1.1104914441135882},{"$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":1.0649197650409125E-3},1.6457870408777633E-2,0.70137988019297326,7.4691329721952437E-4,0.70137988019297326,1.1063857606500211E-3,1.1543219175539935E-2,null,2023,141.73090112302143,111.09246679107,7.7,28.3,44.2,86.5,8.1346146141960229E-2,0.36309906686594479,1.6809149335056384,2.7831837568544819,5.1377788603617569,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.6169731567553847E-2,2.0884553279663452E-2,0.11774247037890262,0.21455397735974258,1.3221068470084401E-2,7.4537446019120282E-2,0.13582444341600042]
[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-2,0.50874268119548549,2.0402847887446773,4.8875084099152231,8.1843840004359656,10.689430140437144,12.035105087244583,12.809929184257287,13.551155214373521,14.414126672624256,15.178720020740039,15.724922913152966,15.911783387365942,15.84721921708255,141.84771289000241,14.670355184833127,{"$f":"'Base Case PC1'!Z60","v":0},0.93688329205640741,-5.8138804733916966E-5,14.083960827917664,{"$f":"'Base Case PC1'!AC60 * (1+MSimpact_MWO)","v":1.7632583891648854},15.84721921708255,1.0590133793809064,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W60 - W60","v":2.2838539433287508E-3},{"$f":"AJ60+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ59:OFFSET(AJ59,-MIN(year-_yr2,ageMax)+1,0))","v":1.5807824995904093E-2},{"$f":"MMULT(W60:OFFSET(W60,0,-MIN(year-yr0, ageMax)), AI60:OFFSET(AI60,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.13629158802679E-2},9.7758829531613856E-2,1.5492056019928882E-3,0.37153090219145934,{"$f":"'Base Case PC1'!AH60 - AI60","v":1.1104914441135882},{"$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":1.0771175107668458E-3},1.7249462884184739E-2,0.68095133999317792,7.334646122867999E-4,0.68095133999317792,1.054933630601995E-3,1.1746044865148186E-2,null,2024,141.73090112302143,111.09246679107,7.9,28.9,45,88.4,8.2277896719794727E-2,0.35885450155435727,1.6856450000615883,2.7961113267983975,5.156090588423683,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.6927649287658583E-2,2.0508512609261058E-2,0.11562243664376734,0.21069078620580861,1.2497667765808913E-2,7.0459073604127148E-2,0.12839270684741025]
[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-2,0.51366890498197115,2.0332099049200987,4.8090807511691249,7.8882144206661939,10.243784096202843,11.854761595376852,13.116586926537234,14.252260530668794,15.135071590421147,15.718324757153967,15.911535217996889,15.84721921708255,15.661155746846042,143.0510565429779,14.457812093870558,{"$f":"'Base Case PC1'!Z61","v":0},0.93688357679755674,-5.7834898583326226E-5,13.887081437774379,{"$f":"'Base Case PC1'!AC61 * (1+MSimpact_MWO)","v":1.7740743090716622},15.661155746846042,1.0576814190309405,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W61 - W61","v":2.4864833850148926E-3},{"$f":"AJ61+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ60:OFFSET(AJ60,-MIN(year-_yr2,ageMax)+1,0))","v":1.719870756877526E-2},{"$f":"MMULT(W61:OFFSET(W61,0,-MIN(year-yr0, ageMax)), AI61:OFFSET(AI61,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1451512607383647E-2},9.6445323540933714E-2,1.51044523302952E-3,0.37413541653857868,{"$f":"'Base Case PC1'!AH61 - AI61","v":1.1104914441135882},{"$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":1.0283848504346888E-3},1.7636698960233409E-2,0.66111780581861923,6.7988353585649041E-4,0.66111780581861923,9.9858223826966921E-4,1.1659935718473034E-2,null,2025,141.73090112302143,111.09246679107,8.1999999999999993,29.6,45.9,90.4,7.8555349501306521E-2,0.33869473411079865,1.6003513636465458,2.6565827548763212,4.8875595700556662,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.3899602331813313E-2,1.9010324198830836E-2,0.10717598331651962,0.19529939726932211,1.1151615365292628E-2,6.287032929277199E-2,0.11456426185277292]
[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-2,0.51188770862786703,2.0005838960811642,4.6350537962905678,7.5593520298317562,10.090283168669909,12.138553517550235,13.795208688325495,14.965109462142223,15.673124621572383,15.904858759731768,15.846972054693609,15.661155746846042,15.374002957452213,144.22302106525584,14.202038435174273,{"$f":"'Base Case PC1'!Z62","v":0},0.93688387038534415,-5.752155035627222E-5,13.607330411905274,{"$f":"'Base Case PC1'!AC62 * (1+MSimpact_MWO)","v":1.7666725455469396},15.374002957452213,1.0562433485160985,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W62 - W62","v":2.43878218875615E-3},{"$f":"AJ62+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ61:OFFSET(AJ61,-MIN(year-_yr2,ageMax)+1,0))","v":1.8328076423731632E-2},{"$f":"MMULT(W62:OFFSET(W62,0,-MIN(year-yr0, ageMax)), AI62:OFFSET(AI62,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.154336431904047E-2},9.5197161450045087E-2,1.4635614416740491E-3,0.37875446304179755,{"$f":"'Base Case PC1'!AH62 - AI62","v":1.1104914441135882},{"$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":1.0099269608733448E-3},1.7921846775543409E-2,0.64186194739671765,6.4823368583461383E-4,0.64186194739671765,9.3940439708765271E-4,1.1503351472295878E-2,null,2026,141.73090112302143,111.09246679107,8.5,30.2,46.7,92.3,7.7145404610602417E-2,0.32836625107957584,1.556781447639094,2.5896315333010689,4.7579777356651789,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.2752705037132372E-2,1.8125358056795517E-2,0.10218674086686717,0.18620784510347929,1.0235010673124857E-2,5.7702715728261696E-2,0.10514767631523603]
[null,2027,2.1900579850506099E-30,2.262884670316404E-22,3.1430734600117203E-16,2.4964314191755128E-11,9.2896924218960945E-8,3.9183523938038707E-5,3.02421890124503E-3,6.3619811900184967E-2,0.50367367579937217,1.9281884547425163,4.4418167984345152,7.4460767462812898,10.331835125043904,12.766574100936536,14.485197462510802,15.497120325751995,15.859122220790578,15.840322687042898,15.660911486410507,15.374002957452213,15.136418126249593,145.33794347469399,14.021495716811444,{"$f":"'Base Case PC1'!Z63","v":0},0.93688416543580788,-5.7206641004793794E-5,13.399049824139611,{"$f":"'Base Case PC1'!AC63 * (1+MSimpact_MWO)","v":1.7373683021099819},15.136418126249593,1.0546933930462485,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W63 - W63","v":2.2680604425513451E-3},{"$f":"AJ63+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ62:OFFSET(AJ62,-MIN(year-_yr2,ageMax)+1,0))","v":1.9184898776010501E-2},{"$f":"MMULT(W63:OFFSET(W63,0,-MIN(year-yr0, ageMax)), AI63:OFFSET(AI63,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1632356514488282E-2},9.4008125454450919E-2,1.4229462941434967E-3,0.38372473668066265,{"$f":"'Base Case PC1'!AH63 - AI63","v":1.1104914441135882},{"$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":1.0181849147881826E-3},1.8165451145130986E-2,0.62316693922011435,6.344991769086447E-4,0.62316693922011435,8.8673308679600735E-4,1.1320108589663798E-2,null,2027,141.73090112302143,111.09246679107,8.8000000000000007,30.9,47.5,94.2,7.7776205867224946E-2,0.32641465890056337,1.5591168001913354,2.5907620721093227,4.7530356821366935,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.3265820308141596E-2,1.7741325419403459E-2,0.10002165019783682,0.18226254980867151,9.6436449883575796E-3,5.4368727412140397E-2,9.9072379513726869E-2]
[null,2028,2.095625478902533E-30,1.9208578339035002E-22,4.5804538024537594E-16,2.6103865745137063E-11,9.5375105412206469E-8,3.9562943268864871E-5,3.0137321312095735E-3,6.2598933268635942E-2,0.48544715797046162,1.8478016103452983,4.3752571177454431,7.6243288701621941,10.86638029249732,13.405114119682734,15.000147415338297,15.681029230005715,15.794771730171076,15.654340189518017,15.373763175617526,15.136418126249593,15.076701016195234,146.38715237524323,14.027492115645998,{"$f":"'Base Case PC1'!Z64","v":0},0.93688445926968156,-5.6893030128118579E-5,13.384141479114435,{"$f":"'Base Case PC1'!AC64 * (1+MSimpact_MWO)","v":1.6925595370807991},15.076701016195234,1.0530957356328174,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W64 - W64","v":2.1465201012169643E-3},{"$f":"AJ64+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ63:OFFSET(AJ63,-MIN(year-_yr2,ageMax)+1,0))","v":1.9801779426819623E-2},{"$f":"MMULT(W64:OFFSET(W64,0,-MIN(year-yr0, ageMax)), AI64:OFFSET(AI64,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1716334218495498E-2},9.2864505812514153E-2,1.4000903891520002E-3,0.38840364990226811,{"$f":"'Base Case PC1'!AH64 - AI64","v":1.1104914441135882},{"$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":1.0255355175050262E-3},1.8386949947305192E-2,0.60501644584477121,6.204658538884691E-4,0.60501644584477121,8.4707771110616582E-4,1.1124407107044291E-2,null,2028,141.73090112302143,111.09246679107,9.1,31.5,48.4,96.2,7.8337697185599409E-2,0.32378976970280587,1.5542380916676828,2.5940567013552811,4.7465937910613034,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.3722556509872796E-2,1.7348937596885623E-2,9.7809454851775168E-2,0.17823141891200497,9.077818268667508E-3,5.1178722105798824E-2,9.325945301344421E-2]
[null,2029,1.778879264542837E-30,2.7992984195932763E-22,4.7895387869515209E-16,2.6800230126460691E-11,9.6298635381848733E-8,3.9425754956267663E-5,2.9653721212995849E-3,6.0333655911266063E-2,0.46520869784750946,1.8201126959342666,4.4799966873654666,8.0187939485626245,11.409879168610495,13.88166702146011,15.178158595274416,15.617401375303469,15.609324050079593,15.367312365760803,15.136182049925234,15.076701016195234,15.296784568935232,147.42086079136743,14.263076152811038,{"$f":"'Base Case PC1'!Z65","v":0},0.93688476766120099,-5.6563881777974877E-5,13.632761047857748,{"$f":"'Base Case PC1'!AC65 * (1+MSimpact_MWO)","v":1.664023521077483},15.296784568935232,1.0516749083629071,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W65 - W65","v":2.1416317333482482E-3},{"$f":"AJ65+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ64:OFFSET(AJ64,-MIN(year-_yr2,ageMax)+1,0))","v":2.0582970738320137E-2},{"$f":"MMULT(W65:OFFSET(W65,0,-MIN(year-yr0, ageMax)), AI65:OFFSET(AI65,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1799074362885071E-2},9.1749167243477814E-2,1.4034672457026894E-3,0.39595036632551511,{"$f":"'Base Case PC1'!AH65 - AI65","v":1.1104914441135882},{"$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":1.0327777961232863E-3},1.8744209970931808E-2,0.5873946076162827,6.0664810830864699E-4,0.5873946076162827,8.2438909209183624E-4,1.1010247860952704E-2,null,2029,141.73090112302143,111.09246679107,9.4,32.1,49.2,98.1,7.8890913938843871E-2,0.32078678689929008,1.5485705254417115,2.5907859125916697,4.7325473067237347,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.4172561897921254E-2,1.6962577567092484E-2,9.5631242861585836E-2,0.17426221353926344,8.5438554675791225E-3,4.8168358491662733E-2,8.7773875170262847E-2]
[null,{"$f":"B65+1","v":2030},2.5923906631666833E-30,2.9270786116676349E-22,4.917307763652696E-16,2.7059740358277727E-11,9.5964710597646787E-8,3.8793107521995308E-5,2.8580637380444113E-3,5.7818324903176455E-2,0.45823764438275999,1.8636844941855957,4.7117813171485849,8.4198663739254691,11.815501304922398,14.04640486419915,15.116571204830697,15.434036214756372,15.323121613044563,15.129830928781669,15.076465871253433,15.296784568935232,{"$f":"AE66","v":15.727195104921229},148.48019678302768,14.667859113260988,{"$f":"'Base Case PC1'!Z66","v":0},0.9368850714937943,-5.6239599200285379E-5,14.06341931874333,{"$f":"'Base Case PC1'!AC66 * (1+MSimpact_MWO)","v":1.6637757861778981},15.727195104921229,1.0504909127069222,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W66 - W66","v":2.2482041569311662E-3},{"$f":"AJ66+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ65:OFFSET(AJ65,-MIN(year-_yr2,ageMax)+1,0))","v":2.1520042171707859E-2},{"$f":"MMULT(W66:OFFSET(W66,0,-MIN(year-yr0, ageMax)), AI66:OFFSET(AI66,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1883870452700571E-2},9.0648995216525918E-2,1.4256544338353742E-3,0.40266680997865678,{"$f":"'Base Case PC1'!AH66 - AI66","v":1.1104914441135882},{"$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":1.0402000324840476E-3},1.9062165050152329E-2,0.57028602681192497,5.9321154361496279E-4,0.57028602681192497,8.1303080267877996E-4,1.0870886368884509E-2,null,2030,141.73090112302143,111.09246679107,9.6999999999999993,32.799999999999997,50,100,7.9457877144451627E-2,0.31752726581343077,1.5472929477913895,2.587155506548561,4.7173565481444788,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.4633749119480291E-2,1.6586875792488229E-2,9.3513119745650283E-2,0.17040250397482906,8.0422966013707405E-3,4.5340681061505704E-2,8.2621193751415412E-2]
[null,{"$f":"B66+1","v":2031},2.7107260912698944E-30,3.0051633408184996E-22,4.9649227158989935E-16,2.696590810485203E-11,9.4424807861284887E-8,3.7389295292248895E-5,2.7389100710766313E-3,5.6951929592841101E-2,0.46920742566982543,1.9601072039915208,4.9474483729141054,8.7191933111859541,11.955719348824772,13.989409714539077,14.939086331433085,15.15104774172716,15.08632308555581,15.070139806936202,15.296545991443157,15.727195104921229,{"$f":"AE67","v":16.118749622611396},149.48990138516427,15.109045020474809,{"$f":"'Base Case PC1'!Z67","v":0},0.93688537745169453,-5.5913048268310211E-5,14.477339557711311,{"$f":"'Base Case PC1'!AC67 * (1+MSimpact_MWO)","v":1.6414100649000845},16.118749622611396,1.0491825977511857,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W67 - W67","v":2.4360547392205945E-3},{"$f":"AJ67+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ66:OFFSET(AJ66,-MIN(year-_yr2,ageMax)+1,0))","v":2.2593049534424006E-2},{"$f":"MMULT(W67:OFFSET(W67,0,-MIN(year-yr0, ageMax)), AI67:OFFSET(AI67,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.196469514043922E-2},8.9566555936244185E-2,1.4437008896959385E-3,0.40967498779169759,{"$f":"'Base Case PC1'!AH67 - AI67","v":1.1104914441135882},{"$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":1.0472746503996401E-3},1.9393930765285596E-2,0.55367575418633497,5.7985058190025099E-4,0.55367575418633497,7.9934217892188152E-4,1.0737949243107066E-2,null,2031,141.73090112302143,111.09246679107,10,33.4,50.9,102,7.9998286780700797E-2,0.31388005413821612,1.5401097595242117,2.5869627466856318,4.7033292057326239,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.5073336761465483E-2,1.6213287963971593E-2,9.1406914587990939E-2,0.16656451168320149,7.5672840580510393E-3,4.2662665900612184E-2,7.7741231556377674E-2]
[null,{"$f":"B67+1","v":2032},2.7830392542287803E-30,3.0342627415155805E-22,4.9477063686484651E-16,2.6533198253277032E-11,9.1007842618374933E-8,3.5830522623847547E-5,2.6978680857720609E-3,5.831530560345094E-2,0.49348312876511624,2.0581450080950896,5.123330566639269,8.8226665535774416,11.907207432774504,13.825158934487922,14.665172938296049,14.916908387765591,15.026803613478505,15.290127581810575,15.726949814497702,16.118749622611396,{"$f":"AE68","v":16.404863349411187},150.44061602745657,15.45414870711889,{"$f":"'Base Case PC1'!Z68","v":0},0.93688568039033138,-5.5589719816716682E-5,14.801802295322268,{"$f":"'Base Case PC1'!AC68 * (1+MSimpact_MWO)","v":1.6030610540889176},16.404863349411187,1.0478104683516465,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W68 - W68","v":2.669893903483711E-3},{"$f":"AJ68+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ67:OFFSET(AJ67,-MIN(year-_yr2,ageMax)+1,0))","v":2.3775645050187689E-2},{"$f":"MMULT(W68:OFFSET(W68,0,-MIN(year-yr0, ageMax)), AI68:OFFSET(AI68,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2040792132786941E-2},8.8506253730997742E-2,1.451932998025332E-3,0.41595751076958654,{"$f":"'Base Case PC1'!AH68 - AI68","v":1.1104914441135882},{"$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":1.0539354512075153E-3},1.9691344127817853E-2,0.5375492759090631,5.6654223865149154E-4,0.5375492759090631,7.8048553175699242E-4,1.0585067777584669E-2,null,2032,141.73090112302143,111.09246679107,10.3,34.1,51.7,103.9,8.0507086122892632E-2,0.30985967866365571,1.5362991211342156,2.5798383346641165,4.6809817796435471,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.5487211511423865E-2,1.5841171408171303E-2,8.9309004138956871E-2,0.1627416342666132,7.1172083674106322E-3,4.0125239173601716E-2,7.3117453961198564E-2]
[null,{"$f":"B68+1","v":2033},2.8099877975290762E-30,3.023741143497551E-22,4.8683127402162259E-16,2.5573037271558378E-11,8.7213694144196458E-8,3.5293609857520403E-5,2.7624525283752813E-3,6.1332404155801414E-2,0.51816545338887698,2.1313122312257153,5.1841306437396897,8.7868674145462347,11.767403956504056,13.571669791284,14.438542135196496,14.858057300775721,15.246158784216988,15.720350808013691,16.118498225277335,16.404863349411187,{"$f":"AE69","v":16.589781546564645},151.39993187767794,15.630465696343265,{"$f":"'Base Case PC1'!Z69","v":0},0.93688597365408954,-5.5276717428089203E-5,15.000525005507688,{"$f":"'Base Case PC1'!AC69 * (1+MSimpact_MWO)","v":1.5892565410569579},16.589781546564645,1.0466509103763895,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W69 - W69","v":2.9091563919116936E-3},{"$f":"AJ69+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ68:OFFSET(AJ68,-MIN(year-_yr2,ageMax)+1,0))","v":2.501604889821589E-2},{"$f":"MMULT(W69:OFFSET(W69,0,-MIN(year-yr0, ageMax)), AI69:OFFSET(AI69,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2117569015265566E-2},8.747100046124956E-2,1.4511247893115855E-3,0.42041172068261107,{"$f":"'Base Case PC1'!AH69 - AI69","v":1.1104914441135882},{"$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":1.060655763076124E-3},1.9902205520974645E-2,0.52189250088258554,5.5354828876732543E-4,0.52189250088258554,7.573311453865384E-4,1.0386811812420658E-2,null,2033,141.73090112302143,111.09246679107,10.6,34.700000000000003,52.5,105.8,8.1020431343189481E-2,0.30563624163303049,1.5274749479752072,2.5721591084641626,4.657257910541122,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.5904784033780972E-2,1.547784565178249E-2,8.7260654263493734E-2,0.15900906766264547,6.6940098321275872E-3,3.7739339875794864E-2,6.8769794342057419E-2]
[null,{"$f":"B69+1","v":2034},2.800243894459429E-30,2.9752205234495797E-22,4.6921423481157506E-16,2.4506888491932192E-11,8.5906815473289103E-8,3.6138505919016003E-5,2.9053754100793389E-3,6.4400039544102033E-2,0.53658627757646704,2.1566051429943576,5.1630953464693965,8.6837001003781946,11.551644473318113,13.361937629437566,14.381578327608706,15.074949181436919,15.67514484625311,16.111734925619377,16.4046074896821,16.589781546564645,{"$f":"AE70","v":16.615031174694114},152.37373810142446,15.641224950947588,{"$f":"'Base Case PC1'!Z70","v":0},0.93688601363866331,-5.5234041622453199E-5,15.024195912877623,{"$f":"'Base Case PC1'!AC70 * (1+MSimpact_MWO)","v":1.5908352618164912},16.615031174694114,1.0456200522774175,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W70 - W70","v":3.1094931341684173E-3},{"$f":"AJ70+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ69:OFFSET(AJ69,-MIN(year-_yr2,ageMax)+1,0))","v":2.6260418323394194E-2},{"$f":"MMULT(W70:OFFSET(W70,0,-MIN(year-yr0, ageMax)), AI70:OFFSET(AI70,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2195499301714525E-2},8.646557184977155E-2,1.436628171821708E-3,0.42605715752746481,{"$f":"'Base Case PC1'!AH70 - AI70","v":1.1104914441135882},{"$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":1.0674770328651492E-3},2.0169459355286232E-2,0.50669174842969467,5.4088180419098507E-4,0.50669174842969467,7.2792764022369704E-4,1.0219698625611643E-2,null,2034,141.73090112302143,111.09246679107,10.9,35.4,53.4,107.8,8.154148844753431E-2,0.30124529176732961,1.5226312624485108,2.5688574286544683,4.6367132794336001,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.6328629665824743E-2,1.5123676201345105E-2,8.5263925606250068E-2,0.15537056684181871,6.2963179670540289E-3,3.5497241516480156E-2,6.4684173248201721E-2]
[null,{"$f":"B70+1","v":2035},2.7553096346809755E-30,2.867555754530438E-22,4.4965253087647146E-16,2.4139657976418677E-11,8.7963344412721047E-8,3.8008228331752878E-5,3.0506922706677029E-3,6.6689466209575707E-2,0.54295410542269518,2.1478544317574961,5.102475030427418,8.5244814101110222,11.373129124394257,13.30922130690332,14.591514761908803,15.49911786394034,16.065403486719624,16.397724138970808,16.58952280274449,16.615031174694114,{"$f":"AE71","v":16.51018255065123},{"$f":"SUM(C71:W71)","v":153.33839044334167},{"$f":"X70-SUM(C71:V71)","v":15.545530208734021},{"$f":"'Base Case PC1'!Z71","v":0},{"$f":"AD71/VLOOKUP(B71,HousingStarts,2)","v":0.93688605228249056},-5.5192796804933364E-5,14.921400877444006,{"$f":"'Base Case PC1'!AC71 * (1+MSimpact_MWO)","v":1.5887816732072226},{"$f":"SUM(AC71:AD71)","v":16.51018255065123},{"$f":"X71 /VLOOKUP($B71,HousingStock,2)","v":1.0445810070913084},2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W71 - W71","v":3.2260016292511295E-3},{"$f":"AJ71+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ70:OFFSET(AJ70,-MIN(year-_yr2,ageMax)+1,0))","v":2.7439695888014849E-2},{"$f":"MMULT(W71:OFFSET(W71,0,-MIN(year-yr0, ageMax)), AI71:OFFSET(AI71,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2272696653132062E-2},8.5493838380529041E-2,{"$f":"W71 * AM71 * 0.001","v":1.411518878618407E-3},0.43144158959108669,{"$f":"'Base Case PC1'!AH71 - AI71","v":1.1104914441135882},{"$f":"MMULT(W71:OFFSET(W71,0,-MIN(year-yr0, ageMax)), AP71:OFFSET(AP71,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.0742341485516433E-3},2.0424357276233662E-2,0.49193373633950943,5.284520184005015E-4,0.49193373633950943,{"$f":"AN71 * AU71","v":6.9437375587250746E-4},{"$f":"AR71* AU71","v":1.0047430387230671E-2},null,2035,141.73090112302143,111.09246679107,11.2,36,54.2,109.7,8.2057645005216895E-2,0.29666267452740586,1.5128545319744204,2.5598503669632744,4.6100039488220537,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.6748489025960714E-2,1.4776125120700919E-2,8.3304509847151625E-2,0.15180005874000077,5.9216575491708671E-3,3.3384989338325531E-2,6.0835161888482044E-2]
[null,2036,2.6556028153778251E-30,2.7480063621083322E-22,4.4291458326757433E-16,2.4717538845858309E-11,9.2514363675009235E-8,3.9909268864599272E-5,3.1591446300461177E-3,6.74808898029957E-2,0.54075099716856867,2.1226363008247917,5.0089193592187566,8.3927468525910243,11.328259169169774,13.503503909329387,15.002080895021175,15.884994021726369,16.350570300011377,16.582561861822491,16.614772037066167,16.51018255065123,16.383490895537427,154.29614918637949,15.425732152499592,{"$f":"'Base Case PC1'!Z72","v":0},0.93688608990024547,-5.5152647121192728E-5,14.794709158537602,{"$f":"'Base Case PC1'!AC72 * (1+MSimpact_MWO)","v":1.5887817369998252},16.383490895537427,1.0435750234661409,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W72 - W72","v":3.2524525154116191E-3},{"$f":"AJ72+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ71:OFFSET(AJ71,-MIN(year-_yr2,ageMax)+1,0))","v":2.8504464505763914E-2},{"$f":"MMULT(W72:OFFSET(W72,0,-MIN(year-yr0, ageMax)), AI72:OFFSET(AI72,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2349345200489938E-2},8.4554432232351928E-2,1.3852967706560742E-3,0.43663751130935285,{"$f":"'Base Case PC1'!AH72 - AI72","v":1.1104914441135882},{"$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":1.0809432271947381E-3},2.0670331155696216E-2,0.47760556926165965,5.1626450536387835E-4,0.47760556926165965,6.6162545274553312E-4,9.8722652784433099E-3,null,2036,141.73090112302143,111.09246679107,11.5,36.700000000000003,55,111.6,8.2570132151850079E-2,0.29191563549205146,1.5067022616435071,2.5501049146726409,4.5816886212374763,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.7165363561914257E-2,1.4435348264394476E-2,8.1383285659486188E-2,0.14829914450287923,5.568823347419205E-3,3.139578851645005E-2,5.7210378522486637E-2]
[null,2037,2.5448898143869031E-30,2.7068280708159195E-22,4.5351754478079002E-16,2.5996366932203667E-11,9.7141613166397819E-8,4.1328046632206087E-5,3.1966351324800024E-3,6.7207077147679206E-2,0.53440199639507169,2.0837170189720986,4.9315131518854427,8.3596352813279804,11.493624491572346,13.88345633195202,15.375582495911269,16.166958500743583,16.534876497381649,16.60780050160022,16.509925048303014,16.383490895537427,16.318484848507161,155.25391219758367,15.360721837302975,{"$f":"'Base Case PC1'!Z73","v":0},0.93688612763710499,-5.5112370316326632E-5,14.729703047512755,{"$f":"'Base Case PC1'!AC73 * (1+MSimpact_MWO)","v":1.5887818009944066},16.318484848507161,1.0425833804007318,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W73 - W73","v":3.2257447388275295E-3},{"$f":"AJ73+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ72:OFFSET(AJ72,-MIN(year-_yr2,ageMax)+1,0))","v":2.9455508349425282E-2},{"$f":"MMULT(W73:OFFSET(W73,0,-MIN(year-yr0, ageMax)), AI73:OFFSET(AI73,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2425999807724212E-2},8.3644188477279613E-2,1.3649464223321646E-3,0.44187920070235653,{"$f":"'Base Case PC1'!AH73 - AI73","v":1.1104914441135882},{"$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":1.0876528362612878E-3},2.0918471667590813E-2,0.46369472743850448,5.0433888545789419E-4,0.46369472743850448,6.3291845927147491E-4,9.699785018333601E-3,null,2037,141.73090112302143,111.09246679107,11.8,37.299999999999997,55.9,113.6,8.3082659815999507E-2,0.2870381597179677,1.4959614252094031,2.5443140326677809,4.5560648231578602,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.7582271056198351E-2,1.4101894240685562E-2,7.9503345974709483E-2,0.14487346016597635,5.2368131175096477E-3,2.9523988620271054E-2,5.379952676054911E-2]
[null,2038,2.5067551813929978E-30,2.7716270070939211E-22,4.7698148985771842E-16,2.7296615573458543E-11,1.0059500544821431E-7,4.1818498768558517E-5,3.1836643616994505E-3,6.6417993471404313E-2,0.52460354815772647,2.0515159352597694,4.9120570486535327,8.4816658389644921,11.817024292069359,14.22910792536482,15.648504733220026,16.349194997064021,16.560042560090416,16.502997506489162,16.383235369145481,16.318484848507161,16.363595231215168,156.21167341115529,15.405834017643542,{"$f":"'Base Case PC1'!Z74","v":0},0.9368861656007893,-5.5071851419779001E-5,14.774813365841528,{"$f":"'Base Case PC1'!AC74 * (1+MSimpact_MWO)","v":1.5887818653736401},16.363595231215168,1.0416057335806321,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W74 - W74","v":3.2071842066550005E-3},{"$f":"AJ74+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ73:OFFSET(AJ73,-MIN(year-_yr2,ageMax)+1,0))","v":3.0347510616702118E-2},{"$f":"MMULT(W74:OFFSET(W74,0,-MIN(year-yr0, ageMax)), AI74:OFFSET(AI74,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2502658384309041E-2},8.275802921008335E-2,1.3542188921268855E-3,{"$f":"AL74 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.44716693915256989},{"$f":"'Base Case PC1'!AH74 - AI74","v":1.1104914441135882},{"$f":"MMULT(W74:OFFSET(W74,0,-MIN(year-yr0, ageMax)), AP74:OFFSET(AP74,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.0943627927667125E-3},2.1168792132506577E-2,0.45018905576553836,4.9267015234058379E-4,{"$f":"(1+drate) ^ (yrDsc-year)","v":0.45018905576553836},6.0965452434645607E-4,9.5299585418300928E-3,null,2038,141.73090112302143,111.09246679107,12.1,37.9,56.7,115.5,8.3595214020001446E-2,0.2820491032687199,1.4848567952106451,2.5333145715508856,4.5250912888345525,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.7999200138904273E-2,1.3775623066505331E-2,7.7663901599386714E-2,0.14152156763656476,4.9244113145195841E-3,2.7762736677635964E-2,5.0590118904497855E-2]
[null,2039,2.5667645595337647E-30,2.9150245550313829E-22,5.0083845939921778E-16,2.8267012486464528E-11,1.0178879609037871E-7,4.1648814666546867E-5,3.1462847034078845E-3,6.5200196241139541E-2,0.51649649589669289,2.0434221708128342,4.9837612606935497,8.7203171923486842,12.111228644234252,14.481679817904894,15.824897137215165,16.374078452746264,16.455540939945301,16.376360986146533,16.318230335987089,16.363595231215168,16.531429186332243,157.16942608305493,15.573676514432606,{"$f":"'Base Case PC1'!Z75","v":0},0.93688620390936606,-5.5030964417183517E-5,14.942647255994498,{"$f":"'Base Case PC1'!AC75 * (1+MSimpact_MWO)","v":1.588781930337746},16.531429186332243,1.0406417438602038,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W75 - W75","v":3.2460869530801517E-3},{"$f":"AJ75+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ74:OFFSET(AJ74,-MIN(year-_yr2,ageMax)+1,0))","v":3.1266030375139989E-2},{"$f":"MMULT(W75:OFFSET(W75,0,-MIN(year-yr0, ageMax)), AI75:OFFSET(AI75,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2579318283895866E-2},8.1890992990480527E-2,1.353775151620559E-3,{"$f":"AL75 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.45250098891718954},{"$f":"'Base Case PC1'!AH75 - AI75","v":1.1104914441135882},{"$f":"MMULT(W75:OFFSET(W75,0,-MIN(year-yr0, ageMax)), AP75:OFFSET(AP75,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.1010728650750418E-3},2.1421304965645954E-2,0.4370767531704256,4.8125335287105736E-4,0.4370767531704256,5.9170364779311457E-4,9.3627544230580496E-3,null,2039,141.73090112302143,111.09246679107,12.4,38.6,57.5,117.4,8.4107777069852896E-2,0.27696601346242955,1.4772370167920057,2.5217659855481482,4.4929436728337171,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.8416136417126114E-2,1.3456396246348078E-2,7.5864171726633498E-2,0.13824204410414925,4.6304722273807315E-3,2.6105573424144258E-2,4.7570384682624714E-2]
[null,2040,2.6995629999544486E-30,3.060824032581027E-22,5.1864330753534499E-16,2.8602465472802471E-11,1.013757745576108E-7,4.1159812597354737E-5,3.0885964686814893E-3,6.4192613657657577E-2,0.51445878275802992,2.0732512170091524,5.1239909505198389,8.9374239027046176,12.326207401560767,14.644919588126857,15.848982612167337,16.270750353166438,16.329268579777342,16.311383229010534,16.363340015127498,16.531429186332243,16.784437261298098,158.12716555090205,15.82669779345099,{"$f":"'Base Case PC1'!Z76","v":0},0.93688624264199283,-5.498962482325917E-5,15.195655265277139,{"$f":"'Base Case PC1'!AC76 * (1+MSimpact_MWO)","v":1.5887819960209604},16.784437261298098,1.0396910952290483,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W76 - W76","v":3.357582638503942E-3},{"$f":"AJ76+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ75:OFFSET(AJ75,-MIN(year-_yr2,ageMax)+1,0))","v":3.2274508870008795E-2},{"$f":"MMULT(W76:OFFSET(W76,0,-MIN(year-yr0, ageMax)), AI76:OFFSET(AI76,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2655978777803022E-2},8.103989543519674E-2,1.3602090405942179E-3,{"$f":"AL76 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.45788168203398322},{"$f":"'Base Case PC1'!AH76 - AI76","v":1.1104914441135882},{"$f":"MMULT(W76:OFFSET(W76,0,-MIN(year-yr0, ageMax)), AP76:OFFSET(AP76,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.1077829894044721E-3},2.1676025885609473E-2,0.42434636230138412,4.7008368177314048E-4,0.42434636230138412,5.7719975834561214E-4,9.1981427337090183E-3,null,2040,141.73090112302143,111.09246679107,12.7,39.200000000000003,58.4,119.3,8.462034409344607E-2,0.27180525486507717,1.4653803089922244,2.5139958220248717,4.4596905832339901,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.8833075927725071E-2,1.3144079419175298E-2,7.410339885877272E-2,0.13503350923299423,4.3539169238882153E-3,2.4546416079787556E-2,4.4729239864744939E-2]
[null,2041,2.834585833407552E-30,3.1696365769229417E-22,5.2479820085632222E-16,2.8486407177741895E-11,1.0018551346803303E-7,4.0405132981794586E-5,3.0408663054510335E-3,6.3939357085164808E-2,0.52196864294070899,2.1315869517856436,5.2515611747012505,9.0960664600159618,12.465150348044869,14.667209138628065,15.748968113133696,16.145895992176658,16.264477674833145,16.356473980191698,16.531171352609221,16.784437261298098,17.052903175277592,159.08489099437423,16.095177731805421,{"$f":"'Base Case PC1'!Z77","v":0},0.93688628180826816,-5.4947822393261659E-5,15.464121112838031,{"$f":"'Base Case PC1'!AC77 * (1+MSimpact_MWO)","v":1.588782062439561},17.052903175277592,1.0387535055065455,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W77 - W77","v":3.5256379162618146E-3},{"$f":"AJ77+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ76:OFFSET(AJ76,-MIN(year-_yr2,ageMax)+1,0))","v":3.3386691377092305E-2},{"$f":"MMULT(W77:OFFSET(W77,0,-MIN(year-yr0, ageMax)), AI77:OFFSET(AI77,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2732637373522589E-2},8.0204123496770308E-2,1.3677131522484304E-3,{"$f":"AL77 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.4633092883460177},{"$f":"'Base Case PC1'!AH77 - AI77","v":1.1104914441135882},{"$f":"MMULT(W77:OFFSET(W77,0,-MIN(year-yr0, ageMax)), AP77:OFFSET(AP77,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":1.1144929475847684E-3},2.1932967666713148E-2,0.41198675951590691,4.5915633797878022E-4,0.41198675951590691,5.6347970954211709E-4,9.0360922755763108E-3,null,2041,141.73090112302143,111.09246679107,13,39.799999999999997,59,121,8.5132898425386627E-2,0.26658199495901624,1.4532246784443366,2.4928863715717569,4.4180951279337872,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.9250005114500621E-2,1.2838538341612391E-2,7.2380826161490303E-2,0.13189458389616465,4.0937280906746462E-3,2.3079529257870171E-2,4.2056233251530871E-2]
[null,2042,2.9353555912915203E-30,3.2072515903893959E-22,5.226687625916328E-16,2.8151945989223268E-11,9.8348576902544138E-8,3.9780725225027122E-5,3.0288692962307144E-3,6.4872717828479837E-2,0.53665544214112626,2.1846563322602282,5.3447783146401378,9.1985987502977071,12.484122292309632,14.574652183388848,15.628117672475865,16.081832668865072,16.309438761555892,16.524234895875342,16.784175481514925,17.052903175277592,{"$f":"AE78","v":17.270497799654475},{"$f":"SUM(C78:W78)","v":160.0426052364835},{"$f":"X77-SUM(C78:V78)","v":16.312783557545202},{"$f":"'Base Case PC1'!Z78","v":0},{"$f":"AD78/VLOOKUP(B78,HousingStarts,2)","v":0.93688632135508154},{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast * VLOOKUP(year,RPElast_drop_MWO,2), 0)","v":-5.4905613812333471E-5},15.681715670150991,{"$f":"'Base Case PC1'!AC78 * (1+MSimpact_MWO)","v":1.5887821295034821},{"$f":"SUM(AC78:AD78)","v":17.270497799654475},{"$f":"X78 /VLOOKUP($B78,HousingStock,2)","v":1.0378287238912931},2.7001742968736062,{"$f":"MATCH(AG78, Eff_MWO)","v":5},23.457883516029945,{"$f":"'Base Case PC1'!W78 - W78","v":3.7184124406159924E-3},{"$f":"AJ78+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ77:OFFSET(AJ77,-MIN(year-_yr2,ageMax)+1,0))","v":3.4575262886232701E-2},{"$f":"MMULT(W78:OFFSET(W78,0,-MIN(year-yr0, ageMax)), AI78:OFFSET(AI78,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2809292202308325E-2},7.9385098739237492E-2,{"$f":"W78 * AM78 * 0.001","v":1.3710201731013544E-3},{"$f":"AL78 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.46878410104094609},{"$f":"'Base Case PC1'!AH78 - AI78","v":1.1104914441135882},{"$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":1.1212025760438079E-3},{"$f":"AQ78 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":2.2192144188400955E-2},0.39998714516107459,{"$f":"AQ78*AS78","v":4.4846661753900535E-4},0.39998714516107459,{"$f":"AN78 * AU78","v":5.4839044499705304E-4},{"$f":"AR78* AU78","v":8.8765723989214299E-3},null,2042,141.73090112302143,111.09246679107,13.3,40.4,59.7,122.7,{"$f":"(AQ78*AZ78) * adjCO2","v":8.5645427570872359E-2},{"$f":"$BF78*BB78* (1+BG$5)^-($AY78-yrDsc) *110.664/106.301","v":0.26131032225408513},{"$f":"$BF78*BC78* (1+BH$5)^-($AY78-yrDsc) *110.664/106.301","v":1.4407896995392557},{"$f":"$BF78*BD78* (1+BI$5)^-($AY78-yrDsc) *110.664/106.301","v":2.4757551988987134},{"$f":"$BF78*BE78* (1+BJ$5)^-($AY78-yrDsc) *110.664/106.301","v":4.3758637656798696},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":6.9666913813754228E-2},{"$f":"$BQ78*BK78* (1+BR$5)^-($AY78-yrDsc)","v":1.2539641485845784E-2},{"$f":"$BQ78*BL78* (1+BS$5)^-($AY78-yrDsc)","v":7.0695712110201675E-2},{"$f":"$BQ78*BM78* (1+BT$5)^-($AY78-yrDsc)","v":0.12882391686458902},{"$f":"$BQ78*BN78* (1+BU$5)^-($AY78-yrDsc)","v":3.8489474139687596E-3},{"$f":"$BQ78*BO78* (1+BV$5)^-($AY78-yrDsc)","v":2.1699510198308316E-2},{"$f":"$BQ78*BP78* (1+BW$5)^-($AY78-yrDsc)","v":3.9541519766172387E-2}]
[null,2043,{"$f":"D78 *C$7 - IF(age<4, 0, $X78*pEarlyRepl*D78/SUM($D78:$T78))","v":2.9701903231024621E-30},3.1942377419236101E-22,5.1653206678274376E-16,2.763577017510446E-11,9.6828730047624507E-8,3.9623779907681164E-5,3.0730834989786166E-3,6.6698062306961153E-2,0.55001636641347929,2.223434784660959,5.4050254955569859,9.2125990068475154,12.405341636951889,14.462812910736545,15.566108778346456,16.126288856622295,16.47671725839075,16.777132864596979,17.05263720834488,17.270497799654475,{"$f":"AE79","v":17.401889197405012},{"$f":"SUM(C79:W79)","v":161.00031303097043},{"$f":"X78-SUM(C79:V79)","v":16.444181402918076},{"$f":"'Base Case PC1'!Z79","v":0},{"$f":"AD79/VLOOKUP(B79,HousingStarts,2)","v":0.93688636119843982},{"$f":"IF(year>2005, (VLOOKUP(year,StdsTCI_MWO,2)/VLOOKUP(year,BaseTCI_MWO,2) - 1)  * RPelast * VLOOKUP(year,RPElast_drop_MWO,2), 0)","v":-5.4863088727234273E-5},{"$f":"Y79 * (1+MSimpact_MWO) - (VLOOKUP(year, demo, iSc+1) *(1-ComboShare))","v":15.813107000334723},{"$f":"'Base Case PC1'!AC79 * (1+MSimpact_MWO)","v":1.5887821970702873},{"$f":"SUM(AC79:AD79)","v":17.401889197405012},{"$f":"X79 /VLOOKUP($B79,HousingStock,2)","v":1.0369165188607545},2.7001742968736062,{"$f":"MATCH(AG79, Eff_MWO)","v":5},23.457883516029945,{"$f":"'Base Case PC1'!W79 - W79","v":3.9020008243753068E-3},{"$f":"AJ79+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ78:OFFSET(AJ78,-MIN(year-_yr2,ageMax)+1,0))","v":3.579560358571772E-2},{"$f":"MMULT(W79:OFFSET(W79,0,-MIN(year-yr0, ageMax)), AI79:OFFSET(AI79,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2885941978547307E-2},7.858502924119648E-2,{"$f":"W79 * AM79 * 0.001","v":1.3675279714301341E-3},{"$f":"AL79 * VLOOKUP(year,ElecPrice,1+iSc)","v":0.47430643580116572},{"$f":"'Base Case PC1'!AH79 - AI79","v":1.1104914441135882},{"$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":1.1279117622513672E-3},{"$f":"AQ79 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":2.2453570395013507E-2},0.38833703413696569,{"$f":"AQ79*AS79","v":4.3800990852089431E-4},0.38833703413696569,{"$f":"AN79 * AU79","v":5.3106175652451945E-4},{"$f":"AR79* AU79","v":8.7195529329851217E-3},null,2043,141.73090112302143,111.09246679107,13.6,40.9,60.4,124.4,8.6157922934044409E-2,0.25600330530133086,1.4246111919643107,2.4583147137863972,4.3330472440185881,{"$f":"dolNOx_1","v":0.45},{"$f":"dolNOx_2","v":2.5369999999999999},{"$f":"dolNOx_3","v":4.6230000000000002},0.45,2.5369999999999999,4.6230000000000002,7.008379503332092E-2,1.2247259896936284E-2,6.9047329685616332E-2,0.1258201833411921,3.6186721554295025E-3,2.0401269462943659E-2,3.7175825276779088E-2]
[null,2044,{"$f":"D79 *C$7 - IF(age<4, 0, $X79*pEarlyRepl*D79/SUM($D79:$T79))","v":2.9581383821523899E-30},{"$f":"E79 *D$7 - IF(age<4, 0, $X79*pEarlyRepl*E79/SUM($D79:$T79))","v":3.1567339407278744E-22},{"$f":"F79 *E$7 - IF(age<4, 0, $X79*pEarlyRepl*F79/SUM($D79:$T79))","v":5.0706126997913667E-16},{"$f":"G79 *F$7 - IF(age<4, 0, $X79*pEarlyRepl*G79/SUM($D79:$T79))","v":2.7208695989521327E-11},{"$f":"H79 *G$7 - IF(age<4, 0, $X79*pEarlyRepl*H79/SUM($D79:$T79))","v":9.6446715499635078E-8},{"$f":"I79 *H$7 - IF(age<4, 0, $X79*pEarlyRepl*I79/SUM($D79:$T79))","v":4.0202191739666346E-5},{"$f":"J79 *I$7 - IF(age<4, 0, $X79*pEarlyRepl*J79/SUM($D79:$T79))","v":3.1595518355080603E-3},{"$f":"K79 *J$7 - IF(age<4, 0, $X79*pEarlyRepl*K79/SUM($D79:$T79))","v":6.835862081362705E-2},{"$f":"L79 *K$7 - IF(age<4, 0, $X79*pEarlyRepl*L79/SUM($D79:$T79))","v":0.55977935895817921},{"$f":"M79 *L$7 - IF(age<4, 0, $X79*pEarlyRepl*M79/SUM($D79:$T79))","v":2.2484976908925152},{"$f":"N79 *M$7 - IF(age<4, 0, $X79*pEarlyRepl*N79/SUM($D79:$T79))","v":5.4132519380456969},{"$f":"O79 *N$7 - IF(age<4, 0, $X79*pEarlyRepl*O79/SUM($D79:$T79))","v":9.1544631947884962},{"$f":"P79 *O$7 - IF(age<4, 0, $X79*pEarlyRepl*P79/SUM($D79:$T79))","v":12.310148669859247},{"$f":"Q79 *P$7 - IF(age<4, 0, $X79*pEarlyRepl*Q79/SUM($D79:$T79))","v":14.405427686655798},{"$f":"R79 *Q$7 - IF(age<4, 0, $X79*pEarlyRepl*R79/SUM($D79:$T79))","v":15.609139312785437},{"$f":"S79 *R$7 - IF(age<4, 0, $X79*pEarlyRepl*S79/SUM($D79:$T79))","v":16.291688868167707},{"$f":"T79 *S$7 - IF(age<4, 0, $X79*pEarlyRepl*T79/SUM($D79:$T79))","v":16.728887985332417},{"$f":"U79 *T$7 - IF(age<4, 0, $X79*pEarlyRepl*U79/SUM($D79:$T79))","v":17.045481945256064},{"$f":"V79 *U$7 - IF(age<4, 0, $X79*pEarlyRepl*V79/SUM($D79:$T79))","v":17.270228438990255},{"$f":"W79 *V$7 - IF(age<4, 0, $X79*pEarlyRepl*W79/SUM($D79:$T79))","v":17.401889197405012},{"$f":"AE80","v":0},{"$f":"SUM(C80:W80)","v":144.51044275845163},null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W80 - W80","v":17.451625919113717},{"$f":"AJ80+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ79:OFFSET(AJ79,-MIN(year-_yr2,ageMax)+1,0))","v":17.484578785548809},{"$f":"MMULT(W80:OFFSET(W80,0,-MIN(year-yr0, ageMax)), AI80:OFFSET(AI80,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1566113851471264E-2},7.858502924119648E-2,0,0.4281790495922615,{"$f":"'Base Case PC1'!AH80 - AI80","v":1.1104914441135882},{"$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":1.0123866674497935E-3},2.0269909294927165E-2,0.37702624673491814,3.8169634547306736E-4,0.37702624673491814,0,7.6422878231236198E-3,null,2044,141.73090112302143,111.09246679107,13.9,41.5,61,126.1,7.7333294494143501E-2,0.22366779527812225,1.2596654199532866,2.1740914245099523,3.8275616736411915,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,6.2905541080974889E-2,1.0672668023665125E-2,6.0170130613418721E-2,0.10964387616311974,3.0355455385531614E-3,1.7113731180687489E-2,3.1185171166069482E-2]
[null,2045,2.9234066424519793E-30,3.0988541155663933E-22,4.9922531036791623E-16,2.71013506004544E-11,9.7854605446810033E-8,4.1333373709086333E-5,3.238214100890801E-3,6.9572011443657308E-2,0.56608927984307211,2.2519199017507865,5.3790917844273283,9.0842159949003012,12.261304738582036,14.445249665353595,15.769235156627925,16.541027796582053,16.996465392481994,17.262981874920712,17.401617787484621,0,0,128.0320510297544,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W81 - W81","v":17.440247589969196},{"$f":"AJ81+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ80:OFFSET(AJ80,-MIN(year-_yr2,ageMax)+1,0))","v":34.921836834840654},{"$f":"MMULT(W81:OFFSET(W81,0,-MIN(year-yr0, ageMax)), AI81:OFFSET(AI81,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0247205027911196E-2},7.858502924119648E-2,0,0.38153859966575715,{"$f":"'Base Case PC1'!AH81 - AI81","v":1.1104914441135882},{"$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":8.9694203966029162E-4},1.8061959862592493E-2,0.36604489974263904,3.2832105898240963E-4,0.36604489974263904,0,6.6114882870582396E-3,null,2045,141.73090112302143,111.09246679107,14.2,42.1,61.7,127.8,6.8514812696964883E-2,0.1927993940774797,1.0991828521532592,1.900759760953163,3.3367118409783023,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,5.573228701760042E-2,9.1802337362034882E-3,5.1756117752773889E-2,9.4311601249930502E-2,2.5134539775341952E-3,1.417029498000945E-2,2.58215505292013E-2]
[null,2046,2.8698049552277408E-30,3.0509654340040218E-22,4.9725573655246623E-16,2.7496965099793032E-11,1.0060797188073314E-7,4.2362436367697631E-5,3.2956935906945143E-3,7.0356238087578876E-2,0.56695086706554376,2.2377092330694688,5.3378150729744132,9.048171846802509,12.295199561195272,14.593408022348713,16.010578103187008,16.805600392996062,17.213339872140885,17.394316092625392,0,0,0,111.57678345915537,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W82 - W82","v":17.417453326914874},{"$f":"AJ82+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ81:OFFSET(AJ81,-MIN(year-_yr2,ageMax)+1,0))","v":52.335910535181121},{"$f":"MMULT(W82:OFFSET(W82,0,-MIN(year-yr0, ageMax)), AI82:OFFSET(AI82,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":8.9301487261199096E-3},7.858502924119648E-2,0,0.33441584940623209,{"$f":"'Base Case PC1'!AH82 - AI82","v":1.1104914441135882},{"$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":7.816595638575289E-4},1.5831178430391044E-2,0.35538339780838735,2.7778883173311072E-4,0.35538339780838735,0,5.6261379819032217E-3,null,2046,141.73090112302143,111.09246679107,14.5,42.6,62.4,129.4,5.97087172218769E-2,0.16339896059263834,0.94105171221549133,1.6343913524060489,2.8584998018940047,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.8569108411352306E-2,7.7672946490876388E-3,4.3790281166078533E-2,7.9796007028293675E-2,2.0471064466282937E-3,1.1541131233546626E-2,2.1030606895028007E-2]
[null,2047,2.8254559247404188E-30,3.0389285810924003E-22,5.0451447365969246E-16,2.8270656030279467E-11,1.0311277363608366E-7,4.311438517447594E-5,3.3328431666575045E-3,7.0463320199740123E-2,0.56337314171030772,2.220538067000815,5.3166358102711788,9.0731843708576694,12.421305831984272,14.816755322168278,16.266666193415887,17.020039439963934,17.344296420816679,0,0,0,0,95.116633979081627,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W83 - W83","v":17.429691110282981},{"$f":"AJ83+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ82:OFFSET(AJ82,-MIN(year-_yr2,ageMax)+1,0))","v":69.755087256795761},{"$f":"MMULT(W83:OFFSET(W83,0,-MIN(year-yr0, ageMax)), AI83:OFFSET(AI83,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":7.6127033339718564E-3},7.858502924119648E-2,0,0.2867227616419547,{"$f":"'Base Case PC1'!AH83 - AI83","v":1.1104914441135882},{"$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":6.6634303081698721E-4},1.3573397336483045E-2,0.34503242505668674,2.2990995184240764E-4,0.34503242505668674,0,4.6832621992647181E-3,null,2047,141.73090112302143,111.09246679107,14.8,43.2,63,131.1,5.0900020212727388E-2,0.13540475557340456,0.7898245452298428,1.3723609883662755,2.3968980990655644,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.1403813628509721E-2,6.4285462002779126E-3,3.6242714911344585E-2,6.6042597964188418E-2,1.630935786030353E-3,9.1948535314644569E-3,1.6755146975151826E-2]
[null,2048,2.8143087655509629E-30,3.0832896251916033E-22,5.1871015929819884E-16,2.897450074085071E-11,1.0494306324516709E-7,4.3600377298154914E-5,3.3379157500628824E-3,7.0018663666101585E-2,0.55905007165635912,2.2117274659551445,5.3313329759913382,9.1662438970162405,12.6114098237015,15.053748299522878,16.474228453275067,17.149525387487166,0,0,0,0,0,78.630666659371201,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W84 - W84","v":17.505695344005851},{"$f":"AJ84+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ83:OFFSET(AJ83,-MIN(year-_yr2,ageMax)+1,0))","v":87.207358851941365},{"$f":"MMULT(W84:OFFSET(W84,0,-MIN(year-yr0, ageMax)), AI84:OFFSET(AI84,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":6.2931941145954913E-3},7.858502924119648E-2,0,0.23839080377724944,{"$f":"'Base Case PC1'!AH84 - AI84","v":1.1104914441135882},{"$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":5.5084585013656445E-4},1.1285372261700117E-2,0.33498293694823961,1.8452396068449622E-4,0.33498293694823961,0,3.7804071447785025E-3,null,2048,141.73090112302143,111.09246679107,15.1,43.8,63.7,132.80000000000001,4.2077524051945633E-2,0.10876572836031316,0.64271137629416419,1.1191172851591502,1.9486774148827628,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,3.4227294144772623E-2,5.1595017823832488E-3,2.908812449312511E-2,5.3005281644350567E-2,1.2600428274635205E-3,7.1038414517221142E-3,1.2944839980808568E-2]
[null,2049,2.8553909008910775E-30,3.1700451347693361E-22,5.3162430609233655E-16,2.9488808772380579E-11,1.0612599794238013E-7,4.3666737021457656E-5,3.3168519392348778E-3,6.9481372187857715E-2,0.55683188534416928,2.2178415061593229,5.3860140339595688,9.3065302386816651,12.813128452225136,15.24583375693916,16.5995619513854,0,0,0,0,0,0,62.198583821714024,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W85 - W85","v":17.647120327965634},{"$f":"AJ85+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ84:OFFSET(AJ84,-MIN(year-_yr2,ageMax)+1,0))","v":104.65527990259642},{"$f":"MMULT(W85:OFFSET(W85,0,-MIN(year-yr0, ageMax)), AI85:OFFSET(AI85,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.9779998430322953E-3},7.858502924119648E-2,0,0.18965677155919494,{"$f":"'Base Case PC1'!AH85 - AI85","v":1.1104914441135882},{"$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":4.357263585998673E-4},8.978313068643615E-3,0.3252261523769317,1.4170960709664602E-4,0.3252261523769317,0,2.9199822141504858E-3,null,2049,141.73090112302143,111.09246679107,15.4,44.4,64.400000000000006,134.5,3.3283878474363038E-2,8.356613144684806E-2,0.50034708372494718,0.87313605859523324,1.5156910531757972,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,2.7074242710063E-2,3.9623633033008419E-3,2.2338923778831631E-2,4.0706679002577316E-2,9.3150519138773271E-4,5.2516192678903947E-3,9.5696633328566424E-3]
[null,2050,2.9357339509329731E-30,3.248968648181608E-22,5.4106083281026867E-16,2.982121125804879E-11,1.0628752158724506E-7,4.3391179470887701E-5,3.2913999213265393E-3,6.920568556057112E-2,0.55837117650294343,2.2405888979483519,5.4684452035282494,9.4553875466515063,12.976623655593007,15.361821809538123,0,0,0,0,0,0,0,46.133778872740891,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W86 - W86","v":17.831169694349537},{"$f":"AJ86+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ85:OFFSET(AJ85,-MIN(year-_yr2,ageMax)+1,0))","v":121.9237400174636},{"$f":"MMULT(W86:OFFSET(W86,0,-MIN(year-yr0, ageMax)), AI86:OFFSET(AI86,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":3.6922022474497368E-3},7.858502924119648E-2,0,0.1414796777797642,{"$f":"'Base Case PC1'!AH86 - AI86","v":1.1104914441135882},{"$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":3.2317997011336642E-4},6.6976192282229138E-3,0.31575354599702099,1.0204522155850671E-4,0.31575354599702099,0,2.114797021049216E-3,null,2050,141.73090112302143,111.09246679107,15.7,44.9,65,136.19999999999999,2.4686784809545011E-2,6.017977143543473E-2,0.36435784331737398,0.63769961035446487,1.1052458409760879,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,2.0081073309396191E-2,2.8533015471905914E-3,1.6086280056050065E-2,2.9312917894804676E-2,6.4570196145320594E-4,3.6403241693484076E-3,6.6335114839959361E-3]
[null,2051,3.0088239001296049E-30,3.3066390351502666E-22,5.4715975552742821E-16,2.9866599106738815E-11,1.0561679757389961E-7,4.3058215233354773E-5,3.2783403786780644E-3,6.939699590526241E-2,0.56409813574702805,2.2748803725371594,5.5559126066205877,9.5760380587903544,13.075347892726763,0,0,0,0,0,0,0,0,31.118995566567726,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W87 - W87","v":18.021727830594269},{"$f":"AJ87+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ86:OFFSET(AJ86,-MIN(year-_yr2,ageMax)+1,0))","v":138.64158553517245},{"$f":"MMULT(W87:OFFSET(W87,0,-MIN(year-yr0, ageMax)), AI87:OFFSET(AI87,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.4904456103933261E-3},7.858502924119648E-2,0,9.5980000091462778E-2,{"$f":"'Base Case PC1'!AH87 - AI87","v":1.1104914441135882},{"$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":2.1798972103757608E-4},4.5436737220881825E-3,0.30655684077380685,6.6826240202442789E-5,0.30655684077380685,0,1.3928942617503172E-3,null,2051,141.73090112302143,111.09246679107,16,45.5,65.7,137.9,1.6651605395160026E-2,3.9397906418338659E-2,0.24179512075581869,0.42416602403698195,0.73282521213686591,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.3544984137831451E-2,1.8685383955312212E-3,1.053440424325046E-2,1.9196117783424078E-2,4.0704264070684753E-4,2.2948159543850488E-3,4.18168472886168E-3]
[null,2052,3.0622316296065079E-30,3.3439119898828749E-22,5.4799253203600976E-16,2.9678126886117805E-11,1.0480634215637731E-7,4.2887369814491006E-5,3.2874029350674718E-3,7.010876933472282E-2,0.57273147178884964,2.3112669268731478,5.6268059145976723,9.6488911427056312,0,0,0,0,0,0,0,0,0,18.233134620440929,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W88 - W88","v":18.184314273605619},{"$f":"AJ88+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ87:OFFSET(AJ87,-MIN(year-_yr2,ageMax)+1,0))","v":154.22656822943497},{"$f":"MMULT(W88:OFFSET(W88,0,-MIN(year-yr0, ageMax)), AI88:OFFSET(AI88,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.4590825132146483E-3},7.858502924119648E-2,0,5.6555994282623791E-2,{"$f":"'Base Case PC1'!AH88 - AI88","v":1.1104914441135882},{"$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":1.2771408807287038E-4},2.6773492894733224E-3,0.29762800075126877,3.8011288700899876E-5,0.29762800075126877,0,7.9685411633877493E-4,null,2052,141.73090112302143,111.09246679107,16.3,46.1,66.400000000000006,139.69999999999999,9.7557104429963921E-3,2.2395164562679759E-2,0.13934860582778397,0.24502901478628533,0.42227766234580083,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,7.9356278309400136E-3,1.0628392707129617E-3,5.992051621775075E-3,1.0918902107791161E-2,2.2287375006136234E-4,1.2565126753459473E-3,2.2896563256303961E-3]
[null,2053,{"$f":"D88 *C$7 - IF(age<4, 0, $X88*pEarlyRepl*D88/SUM($D88:$T88))","v":3.0967495856633286E-30},{"$f":"E88 *D$7 - IF(age<4, 0, $X88*pEarlyRepl*E88/SUM($D88:$T88))","v":3.349001420024268E-22},{"$f":"F88 *E$7 - IF(age<4, 0, $X88*pEarlyRepl*F88/SUM($D88:$T88))","v":5.4453444264901778E-16},{"$f":"G88 *F$7 - IF(age<4, 0, $X88*pEarlyRepl*G88/SUM($D88:$T88))","v":2.9450390396569932E-11},{"$f":"H88 *G$7 - IF(age<4, 0, $X88*pEarlyRepl*H88/SUM($D88:$T88))","v":1.0439049390701896E-7},{"$f":"I88 *H$7 - IF(age<4, 0, $X88*pEarlyRepl*I88/SUM($D88:$T88))","v":4.3005926511612832E-5},{"$f":"J88 *I$7 - IF(age<4, 0, $X88*pEarlyRepl*J88/SUM($D88:$T88))","v":3.3211203320612191E-3},{"$f":"K88 *J$7 - IF(age<4, 0, $X88*pEarlyRepl*K88/SUM($D88:$T88))","v":7.1181760941659553E-2},{"$f":"L88 *K$7 - IF(age<4, 0, $X88*pEarlyRepl*L88/SUM($D88:$T88))","v":0.58189227209718986},{"$f":"M88 *L$7 - IF(age<4, 0, $X88*pEarlyRepl*M88/SUM($D88:$T88))","v":2.3407586359163779},{"$f":"N88 *M$7 - IF(age<4, 0, $X88*pEarlyRepl*N88/SUM($D88:$T88))","v":5.6696138233543492},{"$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},{"$f":"SUM(C89:W89)","v":8.6668107229880942},null,null,null,null,null,null,null,null,2.7001742968736062,{"$f":"MATCH(AG89, Eff_MWO)","v":5},23.457883516029945,{"$f":"'Base Case PC1'!W89 - W89","v":18.298965922902763},{"$f":"AJ89+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ88:OFFSET(AJ88,-MIN(year-_yr2,ageMax)+1,0))","v":167.9512781955718},{"$f":"MMULT(W89:OFFSET(W89,0,-MIN(year-yr0, ageMax)), AI89:OFFSET(AI89,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":6.9340751688141869E-4},7.858502924119648E-2,{"$f":"W89 * AM89 * 0.001","v":0},{"$f":"AL89 * VLOOKUP(year,ElecPrice,1+iSc)","v":2.7032265201700292E-2},{"$f":"'Base Case PC1'!AH89 - AI89","v":1.1104914441135882},{"$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":6.0694243046113426E-5},{"$f":"AQ89 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":1.2797019475769887E-3},0.28895922403035801,{"$f":"AQ89*AS89","v":1.7538161373714888E-5},0.28895922403035801,{"$f":"AN89 * AU89","v":0},{"$f":"AR89* AU89","v":3.6978168176198456E-4},null,2053,141.73090112302143,111.09246679107,16.7,46.7,67.099999999999994,141.5,4.6362579857038479E-3,1.0384904771842784E-2,6.5131345676028962E-2,0.11480393707574403,0.19734658272287145,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,3.7712904783046303E-3,4.9038712659179261E-4,2.7646936448075068E-3,5.0379104138530166E-3,9.8988293106187889E-5,5.5807399913421923E-4,1.0169397311775702E-3]
[null,2054,3.1014628349142975E-30,3.3278676534297156E-22,5.4035593223012744E-16,2.9333537799319086E-11,1.0467906819408916E-7,4.3447018743358441E-5,3.3719489841078001E-3,7.2320308288369634E-2,0.58931720315282132,2.3585667820704423,0,0,0,0,0,0,0,0,0,0,0,3.0236197942228866,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W90 - W90","v":18.365882696283929},{"$f":"AJ90+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ89:OFFSET(AJ89,-MIN(year-_yr2,ageMax)+1,0))","v":179.11865312013535},{"$f":"MMULT(W90:OFFSET(W90,0,-MIN(year-yr0, ageMax)), AI90:OFFSET(AI90,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.417320129462937E-4},7.858502924119648E-2,0,9.4781410511599468E-3,{"$f":"'Base Case PC1'!AH90 - AI90","v":1.1104914441135882},{"$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":2.1158901783722135E-5},4.4869327346699304E-4,0.28054293595180391,5.9359804279212684E-6,0.28054293595180391,0,1.2587772828025586E-4,null,2054,141.73090112302143,111.09246679107,17,47.3,67.7,143.30000000000001,1.6162674158234993E-3,3.5098721145018479E-3,2.2327634277187099E-2,3.9395325059851917E-2,6.7643763042725388E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.3147270782783726E-3,1.659768275319983E-4,9.3574046988595481E-4,1.705135274845396E-3,3.2251185344809352E-5,1.8182501604395849E-4,3.3132717744234144E-4]
[null,2055,3.0818911526621348E-30,3.3023311059252135E-22,5.382119201042865E-16,2.9414626646022171E-11,1.0575271379487196E-7,4.4111961045162015E-5,3.4258830750646704E-3,7.3243113640342875E-2,0.59380064143809397,0,0,0,0,0,0,0,0,0,0,0,0,0.67051385589667567,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W91 - W91","v":18.402661829609396},{"$f":"AJ91+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ90:OFFSET(AJ90,-MIN(year-_yr2,ageMax)+1,0))","v":187.32399224992812},{"$f":"MMULT(W91:OFFSET(W91,0,-MIN(year-yr0, ageMax)), AI91:OFFSET(AI91,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":5.3389047219346312E-5},7.858502924119648E-2,0,2.1054080265054151E-3,{"$f":"'Base Case PC1'!AH91 - AI91","v":1.1104914441135882},{"$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":4.6731650999473972E-6},9.9669588614191931E-5,0.27237178247747956,1.2728383080842215E-6,0.27237178247747956,0,2.7147183509644559E-5,null,2055,141.73090112302143,111.09246679107,17.3,47.9,68.400000000000006,145.19999999999999,3.5696958930161711E-4,7.5130655416463603E-4,4.8483934946437221E-3,8.5764242857538364E-3,1.4697009090235247E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,2.9037124709813269E-4,3.5590020368547177E-5,2.0064862594445373E-4,3.6562814258620803E-4,6.6570206699800462E-6,3.7530803199420834E-5,6.8389792349595019E-5]
[null,2056,3.0582421172978371E-30,3.2892281907681163E-22,5.3969973872956409E-16,2.9716319095544307E-11,1.0737122422358776E-7,4.4817528813390038E-5,3.46959725869755E-3,7.3800336436607536E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,7.731485862505956E-2,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W92 - W92","v":18.435719293101382},{"$f":"AJ92+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ91:OFFSET(AJ91,-MIN(year-_yr2,ageMax)+1,0))","v":192.68322741311982},{"$f":"MMULT(W92:OFFSET(W92,0,-MIN(year-yr0, ageMax)), AI92:OFFSET(AI92,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":5.9068533612976701E-6},7.858502924119648E-2,0,2.3428009859565097E-4,{"$f":"'Base Case PC1'!AH92 - AI92","v":1.1104914441135882},{"$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":5.1702928627129779E-7},1.1090772312803659E-5,0.26443862376454325,1.3672251290754604E-7,0.26443862376454325,0,2.9328285668836999E-6,null,2056,141.73090112302143,111.09246679107,17.7,48.5,69.099999999999994,147,3.9494374375784603E-5,8.0995158702765061E-5,5.2731591540214307E-4,9.352083101102479E-4,1.5982564858580419E-3,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,3.212607203681807E-5,3.8229184243695361E-6,2.1552764539167807E-5,3.9274115279689701E-5,6.8833546591043024E-7,3.8806823933661367E-6,7.0714996864531532E-6]
[null,2057,3.0461076929450166E-30,3.2983208451338252E-22,5.452351935270432E-16,3.0171117564853351E-11,1.0908861953434682E-7,4.5389399376860279E-5,3.4959934424520695E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5414919606201268E-3,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W93 - W93","v":18.489810445681567},{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH93 - AI93","v":1.1104914441135882},{"$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,2058,3.0545282715143035E-30,3.3321502221663202E-22,5.535798384553816E-16,3.0653702505100835E-11,1.1048058763194213E-7,4.5734715226835513E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5845226468723541E-5,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W94 - W94","v":18.579292055125304},{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH94 - AI94","v":1.1104914441135882},{"$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,2059,3.0858571789812424E-30,3.3831476830455264E-22,5.6243430971217075E-16,3.1044842993837551E-11,1.1132110763325628E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1135215303868476E-7,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W95 - W95","v":18.703950785801535},{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH95 - AI95","v":1.1104914441135882},{"$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,2060,3.1330852060122694E-30,3.437260896417935E-22,5.696109576471636E-16,3.1281027576426011E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1281597187727385E-11,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W96 - W96","v":18.850609447599364},{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH96 - AI96","v":1.1104914441135882},{"$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,2061,3.1831986873469818E-30,3.4811202607709624E-22,5.739444737257089E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.7394482183773819E-16,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W97 - W97","v":18.999426213537046},{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH97 - AI97","v":1.1104914441135882},{"$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,2062,3.2238162241717033E-30,3.5076041098242054E-22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5076041420623674E-22,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W98 - W98","v":19.132007810999308},{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH98 - AI98","v":1.1104914441135882},{"$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:$T98), 0))","v":3.2483425420982923E-30},0,0,0,0,0,0,0,0,0,{"$f":"N98 *M$7 - IF(age<4, 0, IF(SUM($D98:$T98)>0, $X98*pEarlyRepl*N98/SUM($D98:$T98), 0))","v":0},0,0,0,0,0,0,0,0,0,0,3.2483425420982923E-30,null,null,null,null,null,null,null,null,2.7001742968736062,5,23.457883516029945,{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH99 - AI99","v":1.1104914441135882},{"$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,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W100 - W100","v":19.318277193204008},{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH100 - AI100","v":1.1104914441135882},{"$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,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W101 - W101","v":19.382758814541059},{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH101 - AI101","v":1.1104914441135882},{"$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,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W102 - W102","v":19.44622511042925},{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH102 - AI102","v":1.1104914441135882},{"$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,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W103 - W103","v":19.522065500786592},{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH103 - AI103","v":1.1104914441135882},{"$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,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W104 - W104","v":19.617599920928765},{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH104 - AI104","v":1.1104914441135882},{"$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,2.7001742968736062,5,23.457883516029945,{"$f":"'Base Case PC1'!W105 - W105","v":19.732090132656278},{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH105 - AI105","v":1.1104914441135882},{"$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,{"$f":"VLOOKUP(year, StdsEF_MWO, 2)","v":2.7001742968736062},5,23.457883516029945,{"$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},7.858502924119648E-2,0,0,{"$f":"'Base Case PC1'!AH106 - AI106","v":1.1104914441135882},{"$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":"Policy 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,{"$f":"RIGHT(CELL(\"filename\",A1), LEN(CELL(\"filename\",A1)) - FIND(\"]\",CELL(\"filename\",A1)))","v":"Policy Case PC2"}]
[]
[null,"Historical and Forecasted Shipments for PC2"]
[null,"Standards Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Segments",null,null,"Annual Shipments",null,null,null,null,null,null,"UEC",null,"Cumulative","Total Energy (site)","Incr. Equip. Cost",null,"Oper Cost","delta UEC","Energy Saving",null,"Discounted Values",null,null,null,null,null,null,"Power Generation",null,0.05,0.03,2.5000000000000001E-2,0.03,null,0.05,0.03,2.5000000000000001E-2,0.03,0.03,0.03,0.03,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,0.03,0.03,0.03,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Year",20,{"$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-2,0.13981704567635847,0.14662093319807168,0.15059548205486567,0.15205608991100583,0.1514949439500333,1.3029963995695066,0.13954469133220249,{"$f":"'Base Case PC2'!Z50","v":0},9.4603826771028337E-3,-3.8410178199793426E-4,0.1344033719675935,{"$f":"'Base Case PC2'!AC50 * (1+MSimpact_Combo)","v":1.7091571982439803E-2},0.1514949439500333,1.0859918290094944E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W50 - W50","v":6.0166790424615035E-5},{"$f":"AJ50+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ49:OFFSET(AJ49,-MIN(year-_yr2,ageMax)+1,0))","v":6.0166790424615035E-5},{"$f":"MMULT(W50:OFFSET(W50,0,-MIN(year-yr0, ageMax)), AI50:OFFSET(AI50,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.7339440401414863E-4},0.54707594054627862,8.287923894947024E-5,5.529445432685077E-3,{"$f":"'Base Case PC2'!AH50 - AI50","v":0.78733194584525279},{"$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":1.1927680900589689E-6},1.2978112477953223E-5,0.91514165935315961,1.0915517691600637E-6,0.91514165935315961,7.5846244258145209E-5,1.1876811388346058E-5,null,2014,141.73090112302143,111.09246679107028,5.5,23.3,37.700000000000003,71.2,9.1112110557621249E-5,4.5065055793011474E-4,2.0225038998737998E-3,3.3205870879951453E-3,6.1803552648504101E-3,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,7.4113700329821451E-5,3.0521040615286025E-5,1.7207084453551257E-4,3.1355282392103847E-4,2.7224485302491134E-5,1.5348559824982224E-4,2.7968621234092562E-4]
[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-2,0.13824694390902589,0.14619930518350638,0.15053229239798593,0.15205371835635509,0.1514949439500333,0.14907153547140356,1.316124954959897,0.13594298008101324,{"$f":"'Base Case PC2'!Z51","v":0},9.4612007686347404E-3,-2.9765947523268261E-4,0.13130085536490077,{"$f":"'Base Case PC2'!AC51 * (1+MSimpact_Combo)","v":1.7770680106502804E-2},0.14907153547140356,1.0847603651951523E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W51 - W51","v":4.5755902399247095E-5},{"$f":"AJ51+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ50:OFFSET(AJ50,-MIN(year-_yr2,ageMax)+1,0))","v":1.0592269282386213E-4},{"$f":"MMULT(W51:OFFSET(W51,0,-MIN(year-yr0, ageMax)), AI51:OFFSET(AI51,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.7474492153384707E-4},0.53794994758141002,8.0193024692721849E-5,5.5617761906042442E-3,{"$f":"'Base Case PC2'!AH51 - AI51","v":0.78733194584525279},{"$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":2.3664559109873635E-6},2.5699009542474266E-5,0.888487047915689,2.1025654263757952E-6,0.888487047915689,7.1250463772666386E-5,2.2833237122750082E-5,null,2015,141.73090112302143,111.09246679107028,5.7,23.8,38.4,72.8,1.8076673444622192E-4,8.824806385342301E-4,3.9793815739567412E-3,6.5467128015680807E-3,1.2172225990926504E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.4704183125990671E-4,5.8790143159304125E-5,3.3144576265589903E-4,6.039707373899178E-4,5.0479879067497325E-5,2.8459434043164603E-4,5.1859662428675594E-4]
[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-2,0.13381354050077471,0.14455753263466592,0.15009941674928176,0.15198991682553145,0.15149258114733924,0.14907153547140356,0.14368183260489209,1.3299065620931976,0.12990022547159152,{"$f":"'Base Case PC2'!Z52","v":0},9.4617462371364598E-3,-2.4002343608855173E-4,0.12522476637312505,{"$f":"'Base Case PC2'!AC52 * (1+MSimpact_Combo)","v":1.8457066231767041E-2},0.14368183260489209,1.0834933387348844E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W52 - W52","v":3.5611228909160353E-5},{"$f":"AJ52+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ51:OFFSET(AJ51,-MIN(year-_yr2,ageMax)+1,0))","v":1.4153298333698892E-4},{"$f":"MMULT(W52:OFFSET(W52,0,-MIN(year-yr0, ageMax)), AI52:OFFSET(AI52,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.7619728636255935E-4},0.52941946212126823,7.6067958534280068E-5,5.6469491406665661E-3,{"$f":"'Base Case PC2'!AH52 - AI52","v":0.78733194584525279},{"$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":3.4976902763611485E-6},3.8247674343830127E-5,0.86260878438416411,3.0171383574442014E-6,0.86260878438416411,6.5616889241840336E-5,3.2992779871252685E-5,null,2016,141.73090112302143,111.09246679107028,5.9,24.3,39,74.400000000000006,2.6717846143953981E-4,1.285807559647467E-3,5.8302960593121398E-3,9.5877287457323979E-3,1.7850782996412479E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,2.1733207917722276E-4,8.4362652282036167E-5,4.756178863100572E-4,8.6668564777745165E-4,6.9729645965314573E-5,3.9312024847556239E-4,7.1635589621699852E-4]
[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-2,0.12383578379336399,0.13992175668367893,0.14841384716530445,0.15155284958371734,0.15142901506891573,0.14906921046558863,0.14368183260489209,0.137694145977246,1.343381814419248,0.12421889365119565,{"$f":"'Base Case PC2'!Z53","v":0},9.4620492956420353E-3,-2.0800125362475206E-4,0.11900875596559238,{"$f":"'Base Case PC2'!AC53 * (1+MSimpact_Combo)","v":1.8685390011653612E-2},0.137694145977246,1.0818478020698814E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W53 - W53","v":2.9751037877029374E-5},{"$f":"AJ53+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ52:OFFSET(AJ52,-MIN(year-_yr2,ageMax)+1,0))","v":1.7125900007215162E-4},{"$f":"MMULT(W53:OFFSET(W53,0,-MIN(year-yr0, ageMax)), AI53:OFFSET(AI53,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.7762475186166606E-4},0.52146096686914234,7.1802122493515536E-5,5.7209576798232277E-3,{"$f":"'Base Case PC2'!AH53 - AI53","v":0.78733194584525279},{"$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":4.4438430488338446E-6},5.0345568691599928E-5,0.83748425668365445,3.721648592571437E-6,0.83748425668365445,6.0133147184790562E-5,4.216362117300043E-5,null,2017,141.73090112302143,111.09246679107028,6.1,24.8,39.700000000000003,76,3.3945233993143528E-4,1.6085770239671969E-3,7.3396635646470381E-3,1.20974861899941E-2,2.2492517375531242E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,2.7612211860710418E-4,1.0406156726501394E-4,5.8667599144742301E-4,1.0690591677025765E-3,8.2796321950913098E-5,4.6678726397659219E-4,8.5059421417571371E-4]
[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-2,0.10540390161675833,0.12948854311621349,0.14365440411904573,0.14985095840282023,0.15099356077478138,0.14900666123016587,0.14367959165999775,0.137694145977246,0.13563325949634658,{"$f":"SUM(C54:W54)","v":1.3570769114183194},0.12193816249727507,{"$f":"'Base Case PC2'!Z54","v":0},9.4623522537457434E-3,-1.7598967996040847E-4,0.11669733263908214,{"$f":"'Base Case PC2'!AC54 * (1+MSimpact_Combo)","v":1.8935926857264432E-2},0.13563325949634658,1.0802379912150183E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W54 - W54","v":2.4985669042854042E-5},{"$f":"AJ54+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ53:OFFSET(AJ53,-MIN(year-_yr2,ageMax)+1,0))","v":1.9607785650947547E-4},{"$f":"MMULT(W54:OFFSET(W54,0,-MIN(year-yr0, ageMax)), AI54:OFFSET(AI54,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.7908816399197846E-4},0.513873286446767,6.9698308808874789E-5,5.7639846568880082E-3,{"$f":"'Base Case PC2'!AH54 - AI54","v":0.78733194584525279},{"$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":5.0807042012649458E-6},6.1993528523853332E-5,0.81309151134335378,4.1310774576950422E-6,0.81309151134335378,5.6671103247483791E-5,5.0406411800967219E-5,null,2018,141.73090112302143,111.09246679107028,6.3,25.3,40.4,77.5,3.881003245763698E-4,1.8089579673662654E-3,8.3113767305166876E-3,1.3731795502986591E-2,2.5459750854349542E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,3.1569404964413412E-4,1.1550966837626374E-4,6.5121784149018021E-4,1.1866693264521496E-3,8.8469274568673607E-5,4.9877011017938878E-4,9.088743474021737E-4]
[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-2,0.11021529675051911,0.13294286708860897,0.14504542902959988,0.14929795023257975,0.14857817273700777,0.14361930390120359,0.13769199841977256,0.13563325949634658,0.13888052795231476,1.371071337730827,{"$f":"X54-SUM(C55:V55)","v":0.12488610163980707},{"$f":"'Base Case PC2'!Z55","v":0},9.4624310749724192E-3,-1.6766116366327702E-4,0.11964151309068083,{"$f":"'Base Case PC2'!AC55 * (1+MSimpact_Combo)","v":1.9239014861633923E-2},0.13888052795231476,1.0786799580691687E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W55 - W55","v":2.4985069927624393E-5},{"$f":"AJ55+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ54:OFFSET(AJ54,-MIN(year-_yr2,ageMax)+1,0))","v":2.2043306068387798E-4},{"$f":"MMULT(W55:OFFSET(W55,0,-MIN(year-yr0, ageMax)), AI55:OFFSET(AI55,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.8058809077592606E-4},0.50644244294215923,7.0334993853267121E-5,5.7940888662520729E-3,{"$f":"'Base Case PC2'!AH55 - AI55","v":0.78733194584525279},{"$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":5.5788137670703371E-6},7.3581534304824925E-5,0.78940923431393573,4.4039671042430381E-6,0.78940923431393573,5.5523093643182974E-5,5.8085942655216442E-5,null,2019,141.73090112302143,111.09246679107028,6.5,25.8,41,79.099999999999994,4.2614947613208066E-4,1.9517758357597264E-3,9.035514373247875E-3,1.4928765848270008E-2,2.7701906469918866E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,3.4664452811450727E-4,1.2313997618309494E-4,6.9423582128113747E-4,1.265058021987662E-3,9.0787622134632599E-5,5.118404385679175E-4,9.3269150472979228E-4]
[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-2,0.11315547456492475,0.13423017074584662,0.14451015512702137,0.14690968624830444,0.14320630747131924,0.13763422304685627,0.13563114408164967,0.13888052795231476,0.14606564401043631,1.3847070608907734,0.13242992085048977,{"$f":"'Base Case PC2'!Z56","v":0},9.4625099500080245E-3,-1.5932696173350075E-4,0.12681551119355788,{"$f":"'Base Case PC2'!AC56 * (1+MSimpact_Combo)","v":1.9250132816878426E-2},0.14606564401043631,1.0769202742190205E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W56 - W56","v":2.6696059013536777E-5},{"$f":"AJ56+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ55:OFFSET(AJ55,-MIN(year-_yr2,ageMax)+1,0))","v":2.4539318274574822E-4},{"$f":"MMULT(W56:OFFSET(W56,0,-MIN(year-yr0, ageMax)), AI56:OFFSET(AI56,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.8203321938155029E-4},0.49904762993941176,7.2893713458982074E-5,5.8709189575709341E-3,{"$f":"'Base Case PC2'!AH56 - AI56","v":0.78733194584525279},{"$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":6.3225155266758974E-6},8.6020227280817559E-5,0.76641673234362695,4.8456816901467869E-6,0.76641673234362695,5.5866961677625699E-5,6.5927341508020303E-5,null,2020,141.73090112302143,111.09246679107028,6.8,26.3,41.7,80.7,4.8295870628153013E-4,2.2038611767751137E-3,1.0134439619026808E-2,1.6788050997415874E-2,3.1096930694124086E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,3.9285509478337446E-4,1.3549082311278886E-4,7.6386715163810073E-4,1.3919423894453843E-3,9.6159213899446982E-5,5.4212427925088224E-4,9.8787565746031865E-4]
[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-2,0.11425117423978433,0.1337348093420464,0.14219847972682831,0.14159814535227147,0.13723843751382403,0.13557423344037556,0.13887836189134242,0.14606564401043631,0.15337004192687775,1.3970052238778141,0.14107187893983708,{"$f":"'Base Case PC2'!Z57","v":0},9.4625888129466762E-3,-1.5099403800886632E-4,0.13473532792718662,{"$f":"'Base Case PC2'!AC57 * (1+MSimpact_Combo)","v":1.863471399969114E-2},0.15337004192687775,1.0747590472526811E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W57 - W57","v":3.0335660539282383E-5},{"$f":"AJ57+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ56:OFFSET(AJ56,-MIN(year-_yr2,ageMax)+1,0))","v":2.7183744066255758E-4},{"$f":"MMULT(W57:OFFSET(W57,0,-MIN(year-yr0, ageMax)), AI57:OFFSET(AI57,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.8330928125389972E-4},0.49172331877218767,7.5415626016513905E-5,5.9425705253756669E-3,{"$f":"'Base Case PC2'!AH57 - AI57","v":0.78733194584525279},{"$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":7.187437367292985E-6},9.8292234678707538E-5,0.74409391489672516,5.3481284087040489E-6,0.74409391489672516,5.6116308407015152E-5,7.3138653706027138E-5,null,2021,141.73090112302143,111.09246679107028,7.1,27,42.5,82.6,5.4902758842450346E-4,2.4913144099672911E-3,1.1482982398068635E-2,1.8976383917712395E-2,3.5129420225202546E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.465977784102003E-4,1.4953981019464176E-4,8.4307221880845805E-4,1.5362723167329528E-3,1.021624490356933E-4,5.7596918489678643E-4,1.0495488930933558E-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-2,0.11382954308381715,0.13159550315533738,0.13705727318210684,0.13569729271102798,0.13518437168172437,0.13882008872194723,0.14606336588624169,0.15337004192687775,0.15881963267145746,1.4089127263034051,0.14691213024586647,{"$f":"'Base Case PC2'!Z58","v":0},9.4626676437097549E-3,-1.4266451406323632E-4,0.14066416109819488,{"$f":"'Base Case PC2'!AC58 * (1+MSimpact_Combo)","v":1.8155471573262572E-2},0.15881963267145746,1.0728057686621632E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W58 - W58","v":3.625073276075641E-5},{"$f":"AJ58+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ57:OFFSET(AJ57,-MIN(year-_yr2,ageMax)+1,0))","v":3.0061222297780854E-4},{"$f":"MMULT(W58:OFFSET(W58,0,-MIN(year-yr0, ageMax)), AI58:OFFSET(AI58,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.8457060500224213E-4},0.48453765367725055,7.6954092172510803E-5,5.9973585706257857E-3,{"$f":"'Base Case PC2'!AH58 - AI58","v":0.78733194584525279},{"$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":7.8255850374099647E-6},1.0915062585832473E-4,0.72242127659876232,5.6533691328578803E-6,0.72242127659876232,5.5593273506764079E-5,7.8852734474124826E-5,null,2022,141.73090112302143,111.09246679107028,7.4,27.6,43.4,84.6,5.9777384644094003E-4,2.6924977799247097E-3,1.2408107123107371E-2,2.0584159295952635E-2,3.803354574691608E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.8624964836162173E-4,1.5807469127179593E-4,8.9118998168121388E-4,1.6239539949989168E-3,1.039561673321716E-4,5.8608177004826519E-4,1.0679763590591763E-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-2,8.3999973006502124E-2,0.11200865406511266,0.12683764875789341,0.13134565336924681,0.13366629339687394,0.13842089307427977,0.14600207789906497,0.15336764987907206,0.15881963267145746,0.16070021163953938,1.4207403902143823,0.14887254772856218,{"$f":"'Base Case PC2'!Z59","v":0},9.4627464696958943E-3,-1.3433549486527795E-4,0.14280455886119106,{"$f":"'Base Case PC2'!AC59 * (1+MSimpact_Combo)","v":1.7895652778348314E-2},0.16070021163953938,1.0710964360193621E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W59 - W59","v":4.4098408055803784E-5},{"$f":"AJ59+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ58:OFFSET(AJ58,-MIN(year-_yr2,ageMax)+1,0))","v":3.320856780277619E-4},{"$f":"MMULT(W59:OFFSET(W59,0,-MIN(year-yr0, ageMax)), AI59:OFFSET(AI59,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.8589425641096647E-4},0.47759648471645733,7.6749856172234732E-5,6.0624224492239354E-3,{"$f":"'Base Case PC2'!AH59 - AI59","v":0.78733194584525279},{"$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":7.6254788190487125E-6},1.1784844861430562E-4,0.70137988019297326,5.3483574205184414E-6,0.70137988019297326,5.3830804926909927E-5,8.2656530770029439E-5,null,2023,141.73090112302143,111.09246679107028,7.7,28.3,44.2,86.5,5.8248831018074658E-4,2.6000120708589165E-3,1.2036382122720277E-2,1.9929303111956898E-2,3.6789648537643251E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.7381587148130085E-4,1.4954621362788781E-4,8.4310831994211411E-4,1.5363381013371675E-3,9.4670961037095973E-5,5.3373384033580549E-4,9.7258633972109934E-4]
[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-2,4.9357734590993921E-2,8.2656256566329939E-2,0.10795896502166254,0.12155191374476794,0.1293797856162465,0.13686646966474245,0.14558222948530655,0.15330329702439094,0.15881715562868523,0.16070021163953938,0.16004307955278158,1.432615367650325,0.14816810211683884,{"$f":"'Base Case PC2'!Z60","v":0},9.4627526315323451E-3,-1.3368441447175332E-4,0.14223373435086403,{"$f":"'Base Case PC2'!AC60 * (1+MSimpact_Combo)","v":1.7809345201917556E-2},0.16004307955278158,1.0695687726913794E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W60 - W60","v":5.2911063641247758E-5},{"$f":"AJ60+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ59:OFFSET(AJ59,-MIN(year-_yr2,ageMax)+1,0))","v":3.6605312944035993E-4},{"$f":"MMULT(W60:OFFSET(W60,0,-MIN(year-yr0, ageMax)), AI60:OFFSET(AI60,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.873130698070955E-4},0.47095856386260948,7.5373658902327378E-5,6.1245365671087973E-3,{"$f":"'Base Case PC2'!AH60 - AI60","v":0.78733194584525279},{"$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":7.7127975232796434E-6},1.2351634179294532E-4,0.68095133999317792,5.2520398085733374E-6,0.68095133999317792,5.1325794029728552E-5,8.410861845496148E-5,null,2024,141.73090112302143,111.09246679107028,7.9,28.9,45,88.4,5.8915833388438498E-4,2.5696101707934375E-3,1.2070213743296901E-2,2.0021808484750374E-2,3.6920653803025824E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.7924149640579027E-4,1.4685306262103638E-4,8.2792493304348737E-4,1.5086704633267807E-3,8.9490682332587403E-5,5.0452858017283162E-4,9.1936760983011461E-4]
[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-3,2.0532882286450515E-2,4.8568177201321429E-2,7.9667807688132697E-2,0.10345996581295734,0.11973263018709626,0.13247733630721756,0.14394738650388497,0.15286245298295117,0.15875051616889629,0.16069770526617078,0.16004307955278158,0.15816099807832573,1.4447580268032185,0.14601833892543237,{"$f":"'Base Case PC2'!Z61","v":0},9.462758768722242E-3,-1.3303593831556765E-4,0.14024240323870221,{"$f":"'Base Case PC2'!AC61 * (1+MSimpact_Combo)","v":1.791859483962352E-2},0.15816099807832573,1.0682156125749921E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W61 - W61","v":5.7610307847011377E-5},{"$f":"AJ61+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ60:OFFSET(AJ60,-MIN(year-_yr2,ageMax)+1,0))","v":3.9832303324052959E-4},{"$f":"MMULT(W61:OFFSET(W61,0,-MIN(year-yr0, ageMax)), AI61:OFFSET(AI61,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.8884477343124293E-4},0.46463067616207354,7.3486451479600891E-5,6.1697978591296297E-3,{"$f":"'Base Case PC2'!AH61 - AI61","v":0.78733194584525279},{"$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":7.3638023902468357E-6},1.2628848616793068E-4,0.66111780581861923,4.8683408787218913E-6,0.66111780581861923,4.8583201559590164E-5,8.349156687549738E-5,null,2025,141.73090112302143,111.09246679107028,8.1999999999999993,29.6,45.9,90.4,5.62499603314736E-4,2.4252409898443085E-3,1.1459397901353705E-2,1.9022596873123781E-2,3.4997620617647801E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.5755637511378711E-4,1.361244000390966E-4,7.6743911755375132E-4,1.3984513364016524E-3,7.9851712952932685E-5,4.5018621280353384E-4,8.2034326440312859E-4]
[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-4,5.1694269439189642E-3,2.0204425377419271E-2,4.6812187749308204E-2,7.6347792498321757E-2,0.10191146683106542,0.12259921316681988,0.1393311771621788,0.15114585536478317,0.15829400792356213,0.16063027673034372,0.16004058342842475,0.15816099807832573,0.15526106662621633,1.4565839794709974,0.14343511395843755,{"$f":"'Base Case PC2'!Z62","v":0},9.4627649366060308E-3,-1.3238421894000074E-4,0.13741722541290771,{"$f":"'Base Case PC2'!AC62 * (1+MSimpact_Combo)","v":1.7843841213308627E-2},0.15526106662621633,1.0667555904096822E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W62 - W62","v":5.6526703490406005E-5},{"$f":"AJ62+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ61:OFFSET(AJ61,-MIN(year-_yr2,ageMax)+1,0))","v":4.2455925822668008E-4},{"$f":"MMULT(W62:OFFSET(W62,0,-MIN(year-yr0, ageMax)), AI62:OFFSET(AI62,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.9037642435133827E-4},0.45861758631019711,7.1205455624062045E-5,6.2465255698524336E-3,{"$f":"'Base Case PC2'!AH62 - AI62","v":0.78733194584525279},{"$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":7.2315856347023874E-6},1.2832944827740925E-4,0.64186194739671765,4.6416796382562029E-6,0.64186194739671765,4.5704072412131028E-5,8.2369789579684252E-5,null,2026,141.73090112302143,111.09246679107028,8.5,30.2,46.7,92.3,5.5239994710399665E-4,2.3512677215535177E-3,1.1147339153499369E-2,1.8543065905674838E-2,3.4069516684370575E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.4934097005670006E-4,1.2978669153857568E-4,7.3170852540748095E-4,1.3333419444063006E-3,7.3287830726679454E-5,4.1318050345241276E-4,7.5291031433208692E-4]
[null,2027,2.2121797828794035E-32,2.2857420912286903E-24,3.1748216767795174E-18,2.5216478981570863E-13,9.3835276988849244E-10,3.9579317109129934E-7,3.0547665669141801E-5,6.4248069305168805E-4,5.0867335367404259E-3,1.9473931463684924E-2,4.486137249649768E-2,7.5205084997653507E-2,0.10435138380106851,0.12894199993632616,0.14629880029528211,0.15651641563932631,0.16016836298324325,0.15997343062001587,0.15815853130799923,0.15526106662621633,0.15286342249593579,1.4678339612904869,0.14161344067644621,{"$f":"'Base Case PC2'!Z63","v":0},9.4627711095650342E-3,-1.3173196329958179E-4,0.13531555565987619,{"$f":"'Base Case PC2'!AC63 * (1+MSimpact_Combo)","v":1.7547866836059606E-2},0.15286342249593579,1.0651828036437952E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W63 - W63","v":5.259959186373897E-5},{"$f":"AJ63+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ62:OFFSET(AJ62,-MIN(year-_yr2,ageMax)+1,0))","v":4.445057076941338E-4},{"$f":"MMULT(W63:OFFSET(W63,0,-MIN(year-yr0, ageMax)), AI63:OFFSET(AI63,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.9184504948642654E-4},0.4528893396899889,6.9230214476936156E-5,6.3285277584106221E-3,{"$f":"'Base Case PC2'!AH63 - AI63","v":0.78733194584525279},{"$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":7.2906665307614257E-6},1.3007288239733937E-4,0.62316693922011435,4.5433023468491277E-6,0.62316693922011435,4.3141980857144352E-5,8.1057119999087862E-5,null,2027,141.73090112302143,111.09246679107028,8.8000000000000007,30.9,47.5,94.2,5.5691296617152409E-4,2.3372772413263656E-3,1.1163984564697213E-2,1.8551033367276891E-2,3.4033894692377914E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.530120137928889E-4,1.2703594952936467E-4,7.1620045323555147E-4,1.305082654831673E-3,6.9052879030122484E-5,3.8930478688760161E-4,7.0940324390279157E-4]
[null,2028,2.1167934130328611E-32,1.940260438286365E-24,4.6267210125795596E-18,2.6367541156704051E-13,9.6338490315359894E-10,3.9962568958449479E-7,3.0434932932048455E-5,6.3220316749010319E-4,4.9028219520273995E-3,1.8662389761447247E-2,4.4189926405333396E-2,7.7005610187036472E-2,0.10975010178184769,0.13539008485086906,0.151497133542217,0.15836972227692428,0.15951340572135833,0.15809216820606822,0.15525864508489662,0.15286342249593579,0.15226178205349711,1.4784202530092188,0.14167549033476523,{"$f":"'Base Case PC2'!Z64","v":0},9.4627772783034535E-3,-1.3108015362053483E-4,0.13516648948972781,{"$f":"'Base Case PC2'!AC64 * (1+MSimpact_Combo)","v":1.709529256376929E-2},0.15226178205349711,1.0635619579006873E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W64 - W64","v":4.9809222223806682E-5},{"$f":"AJ64+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ63:OFFSET(AJ63,-MIN(year-_yr2,ageMax)+1,0))","v":4.5891520301790165E-4},{"$f":"MMULT(W64:OFFSET(W64,0,-MIN(year-yr0, ageMax)), AI64:OFFSET(AI64,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.9322871508899506E-4},0.44737988886333824,6.811885913322737E-5,6.4056501638554714E-3,{"$f":"'Base Case PC2'!AH64 - AI64","v":0.78733194584525279},{"$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":7.3432498240255361E-6},1.3165801150739128E-4,0.60501644584477121,4.4427869094821717E-6,0.60501644584477121,4.1213030047785854E-5,7.9655262189191862E-5,null,2028,{"$f":"AZ63","v":141.73090112302143},111.09246679107028,9.1,31.5,48.4,96.2,5.6092965212187218E-4,2.3184659417510084E-3,1.1128974470722372E-2,1.8574497021889902E-2,3.3987534732809278E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.5627932323200944E-4,1.2422542250442955E-4,7.0035532643052839E-4,1.2762091738621731E-3,6.500085688509754E-5,3.6646038648331658E-4,6.6777546973290211E-4]
[null,2029,1.7968477419624628E-32,2.8275741612053321E-24,4.8379179666176875E-18,2.7070939521677416E-13,9.7271348870554556E-10,3.9815091575766238E-7,2.994807658825933E-5,6.0934577078278413E-4,4.6985055056982987E-3,1.8383067307412067E-2,4.52479010836715E-2,8.0989568589832181E-2,0.11523844519220694,0.14020080631929593,0.15329100699647408,0.15772211998059052,0.15763755312795383,0.15519349877123129,0.1528610383496595,0.15226178205349711,0.15448488551616851,1.4888498717649628,0.14405526676042446,{"$f":"'Base Case PC2'!Z65","v":0},9.4627834975510861E-3,-1.3042300696815813E-4,0.13767780863936407,{"$f":"'Base Case PC2'!AC65 * (1+MSimpact_Combo)","v":1.6807076876804425E-2},0.15448488551616851,1.0621197326140098E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W65 - W65","v":4.9722571393351345E-5},{"$f":"AJ65+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ64:OFFSET(AJ64,-MIN(year-_yr2,ageMax)+1,0))","v":4.7713896704497713E-4},{"$f":"MMULT(W65:OFFSET(W65,0,-MIN(year-yr0, ageMax)), AI65:OFFSET(AI65,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.9459195278874597E-4},0.44200668366829632,6.828335192387807E-5,6.5300677511673545E-3,{"$f":"'Base Case PC2'!AH65 - AI65","v":0.78733194584525279},{"$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":7.3950567979227124E-6},1.3421521830498672E-4,0.5873946076162827,4.3438164861159356E-6,0.5873946076162827,4.0109272710050903E-5,7.8837295492391397E-5,null,2029,141.73090112302143,111.09246679107028,9.4,32.1,49.2,98.1,5.6488703727722289E-4,2.2969476280841703E-3,1.1088316416383756E-2,1.8550949726833924E-2,3.388672400147185E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.5949839538057802E-4,1.2145809584469878E-4,6.847537536844462E-4,1.2477795046445389E-3,6.1177047660354613E-5,3.4490259980959919E-4,6.2849220296404306E-4]
[null,{"$f":"B65+1","v":2030},2.6185764274410965E-32,2.9566450622905341E-24,4.9669775390431175E-18,2.733307106896748E-13,9.6912379857415965E-10,3.9178184310174903E-7,2.8865299559607801E-5,5.8395236190720331E-4,4.6281823528263868E-3,1.8823186160361313E-2,4.7588844234350003E-2,8.503966565453816E-2,0.11933313250173133,0.14186092026892083,0.15266417248094311,0.1558673326261053,0.15474721920300646,0.15279689806847846,0.15225940729075285,0.15448488551616851,{"$f":"AE66","v":0.15883105112224821},1.4995381078931378,0.14814281499407311,{"$f":"'Base Case PC2'!Z66","v":0},9.4627897009819731E-3,-1.2976753156600547E-4,0.14202647086665207,{"$f":"'Base Case PC2'!AC66 * (1+MSimpact_Combo)","v":1.6804580255596148E-2},0.15883105112224821,1.0609166674942983E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W66 - W66","v":5.2214626016150456E-5},{"$f":"AJ66+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ65:OFFSET(AJ65,-MIN(year-_yr2,ageMax)+1,0))","v":4.9898465624727295E-4},{"$f":"MMULT(W66:OFFSET(W66,0,-MIN(year-yr0, ageMax)), AI66:OFFSET(AI66,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.959890708715586E-4},0.43670654412807153,6.9362559435826078E-5,6.6407904960456262E-3,{"$f":"'Base Case PC2'!AH66 - AI66","v":0.78733194584525279},{"$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":7.4481513243290606E-6},1.3649094926849905E-4,0.57028602681192497,4.2475766258455972E-6,0.57028602681192497,3.9556498430163251E-5,7.7838881154120341E-5,null,2030,141.73090112302143,111.09246679107028,9.6999999999999993,32.799999999999997,50,100,5.6894277485123918E-4,2.2735926278825208E-3,1.1079092153743218E-2,1.8524827062664413E-2,3.3777719980924444E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.6279747074319891E-4,1.1876711886393616E-4,6.6958262346179115E-4,1.2201342011288372E-3,5.758531072057561E-5,3.2465318510688961E-4,5.915930921360468E-4]
[null,{"$f":"B66+1","v":2031},2.7381071628988772E-32,3.0355185260792866E-24,5.0150734504030386E-18,2.7232201433030477E-13,9.536210842982229E-10,3.7761691405519928E-7,2.7662389177393078E-5,5.7521226972969905E-4,4.7389881435196844E-3,1.9797021579479691E-2,4.9968649951335743E-2,8.8061320790383243E-2,0.12074615289098208,0.14128082543510198,0.15086886579450337,0.15300945624867504,0.15235751024465852,0.15219551945313559,0.15448247608061794,0.15883105112224821,{"$f":"AE67","v":0.16278367089138043},1.5097247618557359,0.15259701692878225,{"$f":"'Base Case PC2'!Z67","v":0},9.4627959117875651E-3,-1.291112769278209E-4,0.14620498493307138,{"$f":"'Base Case PC2'!AC67 * (1+MSimpact_Combo)","v":1.6578685958309049E-2},0.16278367089138043,1.0595879272486354E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W67 - W67","v":5.658847579737003E-5},{"$f":"AJ67+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ66:OFFSET(AJ66,-MIN(year-_yr2,ageMax)+1,0))","v":5.239941251008681E-4},{"$f":"MMULT(W67:OFFSET(W67,0,-MIN(year-yr0, ageMax)), AI67:OFFSET(AI67,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.9732064779564787E-4},0.43149183307491512,7.0239824547585445E-5,6.756322081580792E-3,{"$f":"'Base Case PC2'!AH67 - AI67","v":0.78733194584525279},{"$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":7.4987550972154616E-6},1.3886551834872818E-4,0.55367575418633497,4.1518788839093946E-6,0.55367575418633497,3.8890087830300218E-5,7.6886470602208416E-5,null,2031,141.73090112302143,111.09246679107028,10,33.4,50.9,102,5.7280825095534131E-4,2.2474616901927654E-3,1.1027580878708752E-2,1.8523316758992239E-2,3.3677043402044686E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.659417809326806E-4,1.160913001341717E-4,6.5449695208976354E-4,1.1926446233783907E-3,5.4183694679073623E-5,3.0547562977957732E-4,5.5664715666968304E-4]
[null,{"$f":"B67+1","v":2032},2.8111507618472474E-32,3.0649118601167571E-24,4.9965658838049391E-18,2.6796577998189482E-13,9.1914277644854033E-10,3.6188039604405356E-7,2.724836254263339E-5,5.8898373453055374E-4,4.9841641974366331E-3,2.0787023877121738E-2,5.1744151143568395E-2,8.9104052504304837E-2,0.12025240014101557,0.1396193851217172,0.14810263787246608,0.15064658297578135,0.15175786097359178,0.15441765544639793,0.15882857390138722,0.16278367089138043,{"$f":"AE68","v":0.16567063442138627},1.5193153883644355,0.15608000791268672,{"$f":"'Base Case PC2'!Z68","v":0},9.4628021121182567E-3,-1.2845612910329489E-4,0.14947927847904,{"$f":"'Base Case PC2'!AC68 * (1+MSimpact_Combo)","v":1.6191355942346278E-2},0.16567063442138627,1.058194662248298E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W68 - W68","v":6.2024601994337125E-5},{"$f":"AJ68+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ67:OFFSET(AJ67,-MIN(year-_yr2,ageMax)+1,0))","v":5.5155668036589408E-4},{"$f":"MMULT(W68:OFFSET(W68,0,-MIN(year-yr0, ageMax)), AI68:OFFSET(AI68,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.9857421973312121E-4},0.42638376860389826,7.0639269451589377E-5,6.8598840701092579E-3,{"$f":"'Base Case PC2'!AH68 - AI68","v":0.78733194584525279},{"$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":7.546394455087375E-6},1.4099407128693648E-4,0.5375492759090631,4.0565588750563872E-6,0.5375492759090631,3.7972088144447072E-5,7.5791260927763533E-5,null,2032,141.73090112302143,111.09246679107028,10.3,34.1,51.7,103.9,5.7644728395554951E-4,2.2186589873635074E-3,1.1000217476127141E-2,1.8472172732614422E-2,3.3516791664797943E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.6890189457308621E-4,1.1342604325506765E-4,6.394708260846814E-4,1.1652635510403951E-3,5.0960674771868996E-5,2.8730495976940365E-4,5.2353599882300087E-4]
[null,{"$f":"B68+1","v":2033},2.8383715126556406E-32,3.0536011463397023E-24,4.9166376709476279E-18,2.5827743855622767E-13,8.8083912447207561E-10,3.5646408432929872E-7,2.7900730173478847E-5,6.194553676049971E-4,5.2334104786248151E-3,2.1525634700362752E-2,5.2356852235524345E-2,8.8739689997477111E-2,0.11883825080574476,0.13705941995231349,0.14581553893588037,0.15005366757879787,0.15397360691894968,0.15876192965050678,0.16278113202317732,0.16567063442138627,{"$f":"AE69","v":0.16753535428139812},1.5289928354231042,0.15785790722272952,{"$f":"'Base Case PC2'!Z69","v":0},9.4628082788813291E-3,-1.2780452814598056E-4,0.15148342226738271,{"$f":"'Base Case PC2'!AC69 * (1+MSimpact_Combo)","v":1.6051932014015419E-2},0.16753535428139812,1.0570161580043067E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W69 - W69","v":6.7582112101977065E-5},{"$f":"AJ69+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ68:OFFSET(AJ68,-MIN(year-_yr2,ageMax)+1,0))","v":5.8046963001267887E-4},{"$f":"MMULT(W69:OFFSET(W69,0,-MIN(year-yr0, ageMax)), AI69:OFFSET(AI69,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.9983899857704579E-4},0.42139637876420011,7.059879160915849E-5,6.9332930677287697E-3,{"$f":"'Base Case PC2'!AH69 - AI69","v":0.78733194584525279},{"$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":7.5944597078051323E-6},1.4250287717019732E-4,0.52189250088258554,3.9634915697584507E-6,0.52189250088258554,3.6844979912192217E-5,7.4371182949318181E-5,null,2033,141.73090112302143,111.09246679107028,10.6,34.700000000000003,52.5,105.8,5.8011884983335876E-4,2.1884028759672648E-3,1.0936957447377662E-2,1.8417058004419739E-2,3.3346688701226417E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.7188847156646042E-4,1.1082377455356641E-4,6.24799813427551E-4,1.1385295772469721E-3,4.7930148238015901E-5,2.7021952462188075E-4,4.9240238956521664E-4]
[null,{"$f":"B69+1","v":2034},2.8278968206456165E-32,3.0047538203798754E-24,4.7388759267963562E-18,2.4751418242962702E-13,8.6765548888184677E-10,3.6499838175034753E-7,2.9344200956306035E-5,6.5043286766749704E-4,5.4193656035539566E-3,2.1780519157726132E-2,5.214275564402282E-2,8.769612518317893E-2,0.11665931424481982,0.13494285769437503,0.14524163758049133,0.15224453138902028,0.15830538858418666,0.16271282928435218,0.16566805052643158,0.16753535428139812,{"$f":"AE70","v":0.16778776420195668},1.5388166363104223,0.15796396331463858,{"$f":"'Base Case PC2'!Z70","v":0},9.4628084176135718E-3,-1.2778986922978115E-4,0.15171988712042359,{"$f":"'Base Case PC2'!AC70 * (1+MSimpact_Combo)","v":1.6067877081533097E-2},0.16778776420195668,1.0559677486111512E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W70 - W70","v":7.2242543783768154E-5},{"$f":"AJ70+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ69:OFFSET(AJ69,-MIN(year-_yr2,ageMax)+1,0))","v":6.0948956668638483E-4},{"$f":"MMULT(W70:OFFSET(W70,0,-MIN(year-yr0, ageMax)), AI70:OFFSET(AI70,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.0112280095940213E-4},0.41655267086395042,6.9892441316615794E-5,7.0263469146095645E-3,{"$f":"'Base Case PC2'!AH70 - AI70","v":0.78733194584525279},{"$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":7.6432479099829487E-6},1.4441545187066529E-4,0.50669174842969467,3.8727706471908699E-6,0.50669174842969467,3.5413923292735887E-5,7.3174117808611812E-5,null,2034,141.73090112302143,111.09246679107028,10.9,35.4,53.4,107.8,5.8384563973307266E-4,2.1569479958860262E-3,1.0902200099938305E-2,1.8393289567933759E-2,3.3199355106591791E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.7491996966401485E-4,1.0828711340695676E-4,6.1049868158544282E-4,1.1124696117341356E-3,4.5082299347561983E-5,2.5416398543281051E-4,4.6314548863062005E-4]
[null,{"$f":"B70+1","v":2035},2.7826600031442823E-32,2.8961165126091412E-24,4.5413916415354621E-18,2.4380960494901006E-13,8.8842849330683865E-10,3.838819197997081E-7,3.0811635148494068E-5,6.7354424516390013E-4,5.483536164856492E-3,2.1691454695030286E-2,5.1529565028727714E-2,8.6088189252470651E-2,0.11485778391838565,0.13441174907936709,0.14736224317878793,0.15652766849868546,0.162244926880111,0.16559853644057815,0.16753274130319487,0.16778776420195668,{"$f":"AE71","v":0.16672714160974808},1.5485480409028045,0.1569957370173658,{"$f":"'Base Case PC2'!Z71","v":0},9.4628085516944727E-3,-1.2777570179028108E-4,0.15068000677689053,{"$f":"'Base Case PC2'!AC71 * (1+MSimpact_Combo)","v":1.6047134832857555E-2},0.16672714160974808,1.0549112113533104E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W71 - W71","v":7.4964978943548033E-5},{"$f":"AJ71+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ70:OFFSET(AJ70,-MIN(year-_yr2,ageMax)+1,0))","v":6.3701885506889009E-4},{"$f":"MMULT(W71:OFFSET(W71,0,-MIN(year-yr0, ageMax)), AI71:OFFSET(AI71,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.0239452245570091E-4},0.41187129117344057,6.8670123088464014E-5,7.1150959695994416E-3,{"$f":"'Base Case PC2'!AH71 - AI71","v":0.78733194584525279},{"$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":7.6915770035630862E-6},1.4623954837987815E-4,0.49193373633950943,3.7837462137058373E-6,0.49193373633950943,3.3781150225802115E-5,7.1940167435115908E-5,null,2035,141.73090112302143,111.09246679107028,11.2,36,54.2,109.7,5.875373596525797E-4,2.12412145740014E-3,1.0832123651588832E-2,1.8328672796004208E-2,3.3007887904980417E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.779229406427515E-4,1.0579788804273945E-4,5.9646498214317766E-4,1.0868969698257433E-3,4.2399401554668462E-5,2.390384038759864E-4,4.3558318530496074E-4]
[null,2036,2.6820525293697155E-32,2.7754259715694777E-24,4.4734200326331001E-18,2.4964678118699842E-13,9.3439218546635826E-10,4.0307894805464922E-7,3.190644349320754E-5,6.8151966432475461E-4,5.4611129986013871E-3,2.1436366595316166E-2,5.0584754309549521E-2,8.4758758467709999E-2,0.1144057262135019,0.13637423251264966,0.15150802553670908,0.16042296700960373,0.16512233580120533,0.16746244479565944,0.16778514728702246,0.16672714160974808,0.1654470532838434,1.558209896542528,0.15578519764412002,{"$f":"'Base Case PC2'!Z72","v":0},9.4628086822157887E-3,-1.2776191046835069E-4,0.14939991822964635,{"$f":"'Base Case PC2'!AC72 * (1+MSimpact_Combo)","v":1.604713505419704E-2},0.1654470532838434,1.0538882129749785E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W72 - W72","v":7.560679749882282E-5},{"$f":"AJ72+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ71:OFFSET(AJ71,-MIN(year-_yr2,ageMax)+1,0))","v":6.6191500352552938E-4},{"$f":"MMULT(W72:OFFSET(W72,0,-MIN(year-yr0, ageMax)), AI72:OFFSET(AI72,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.0365720241123176E-4},0.4073456501387227,6.7394137483443086E-5,7.2007359562300879E-3,{"$f":"'Base Case PC2'!AH72 - AI72","v":0.78733194584525279},{"$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":7.7395624924537109E-6},1.4799974290453886E-4,0.47760556926165965,3.6964581500445439E-6,0.47760556926165965,3.2187815397678389E-5,7.068550146050156E-5,null,2036,141.73090112302143,111.09246679107028,11.5,36.700000000000003,55,111.6,5.912028326019341E-4,2.0901183767795097E-3,1.0788000718385956E-2,1.8258772387744066E-2,3.28049286150374E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.8090456144017234E-4,1.0335721357222302E-4,5.8270500185051072E-4,1.0618231074319712E-3,3.9872821460420282E-5,2.2479410676685838E-4,4.0962678580338445E-4]
[null,2037,2.5702827267885322E-32,2.733885804244645E-24,4.5805205757904883E-18,2.625624945905431E-13,9.8111893205278994E-10,4.1740127122191307E-7,3.2284246826273692E-5,6.7873280776361482E-4,5.3968911676212606E-3,2.104332409770927E-2,4.9803591060529978E-2,8.4425164622220744E-2,0.11607611101173917,0.14021088615628366,0.15527840678576132,0.16326806352693862,0.1669808842396503,0.16771474487028382,0.16672454123689673,0.1654470532838434,0.16479074091652426,1.5678718384132453,0.15512879904580701,{"$f":"'Base Case PC2'!Z73","v":0},9.4628088131508917E-3,-1.277480754242507E-4,0.14874360564028605,{"$f":"'Base Case PC2'!AC73 * (1+MSimpact_Combo)","v":1.6047135276238227E-2},0.16479074091652426,1.0528798264662553E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W73 - W73","v":7.502265161674071E-5},{"$f":"AJ73+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ72:OFFSET(AJ72,-MIN(year-_yr2,ageMax)+1,0))","v":6.8419713624131835E-4},{"$f":"MMULT(W73:OFFSET(W73,0,-MIN(year-yr0, ageMax)), AI73:OFFSET(AI73,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.0491998798849093E-4},0.40296050054450916,6.6404159444823145E-5,7.2871303638684694E-3,{"$f":"'Base Case PC2'!AH73 - AI73","v":0.78733194584525279},{"$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":7.7875519952753774E-6},1.4977544336024126E-4,0.46369472743850448,3.611046799862398E-6,0.46369472743850448,3.0791258614550263E-5,6.9450083385908239E-5,null,2037,141.73090112302143,111.09246679107028,11.8,37.299999999999997,55.9,113.6,5.9486861216389133E-4,2.0551820570942161E-3,1.0711025607941157E-2,1.8217189493862723E-2,3.2621246891745725E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.8388643164674894E-4,1.009690141651334E-4,5.692408643043187E-4,1.0372883388564704E-3,3.7495378196531031E-5,2.1139060996577607E-4,3.8520251867236218E-4]
[null,2038,2.5318129655206623E-32,2.7993392274485756E-24,4.8174981595376419E-18,2.756926248919971E-13,1.0159803468654426E-9,4.2234370836716428E-7,3.2152230730775699E-5,6.707510165661016E-4,5.2979374771997718E-3,2.0718359162192432E-2,4.9607573896505733E-2,8.5657817184649862E-2,0.11934171204242322,0.14370013033462961,0.15803226468153903,0.16510574104672154,0.16723245879181878,0.16665458384899612,0.16544447287598935,0.16479074091652426,0.16524660556338999,1.5775337244298413,0.15558471954679409,{"$f":"'Base Case PC2'!Z74","v":0},9.4628089448735454E-3,-1.277341571650004E-4,0.14919947006377504,{"$f":"'Base Case PC2'!AC74 * (1+MSimpact_Combo)","v":1.6047135499614951E-2},0.16524660556338999,1.0518856474688983E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W74 - W74","v":7.4630956022142536E-5},{"$f":"AJ74+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ73:OFFSET(AJ73,-MIN(year-_yr2,ageMax)+1,0))","v":7.0513117844741907E-4},{"$f":"MMULT(W74:OFFSET(W74,0,-MIN(year-yr0, ageMax)), AI74:OFFSET(AI74,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.0618283412752623E-4},0.39869137930168108,6.5882397096988799E-5,{"$f":"AL74 * VLOOKUP(year,ElecPrice,1+iSc)","v":7.3742834530548728E-3},{"$f":"'Base Case PC2'!AH74 - AI74","v":0.78733194584525279},{"$f":"MMULT(W74:OFFSET(W74,0,-MIN(year-yr0, ageMax)), AP74:OFFSET(AP74,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":7.8355437996196283E-6},1.515667373156548E-4,0.45018905576553836,3.5274760645602794E-6,{"$f":"(1+drate) ^ (yrDsc-year)","v":0.45018905576553836},2.9659534140663634E-5,6.8233686357598017E-5,null,2038,141.73090112302143,111.09246679107028,12.1,37.9,56.7,115.5,5.9853456753251367E-4,2.019447405296249E-3,1.0631447388321459E-2,1.8138315204794288E-2,3.2399265787628723E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.868684448604671E-4,9.8632280463196382E-5,5.5606687896695393E-4,1.0132822946252377E-3,3.5258362946268499E-5,1.9877881509929599E-4,3.6222091533466506E-4]
[null,2039,2.5924284547441444E-32,2.944165701914287E-24,5.0584098657597629E-18,2.854886186733421E-13,1.0280105426300437E-9,4.2061666893406839E-7,3.1774125548159127E-5,6.584525865289372E-4,5.2161232209227484E-3,2.0636815765025091E-2,5.0331871010441419E-2,8.8067652021863244E-2,0.1223116124930467,0.14624864784416522,0.15981101022388283,0.16535449049521928,0.16617534640469794,0.16537505260301016,0.16478817074489716,0.16524660556338999,0.16694134962914703,1.5871953963767509,0.15727967768223738,{"$f":"'Base Case PC2'!Z75","v":0},9.4628090777934219E-3,-1.2772011240325714E-4,0.15089421390412508,{"$f":"'Base Case PC2'!AC75 * (1+MSimpact_Combo)","v":1.6047135725021939E-2},0.16694134962914703,1.0509052722884925E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W75 - W75","v":7.5572323229716742E-5},{"$f":"AJ75+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ74:OFFSET(AJ74,-MIN(year-_yr2,ageMax)+1,0))","v":7.2669778592629182E-4},{"$f":"MMULT(W75:OFFSET(W75,0,-MIN(year-yr0, ageMax)), AI75:OFFSET(AI75,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.0744568532626663E-4},0.39451438439732556,6.5860763779401632E-5,7.462199114312262E-3,{"$f":"'Base Case PC2'!AH75 - AI75","v":0.78733194584525279},{"$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":7.8835357962473055E-6},1.5337370473432802E-4,0.4370767531704256,3.4457102293265982E-6,0.4370767531704256,2.8786208794025233E-5,6.7036080886999626E-5,null,2039,141.73090112302143,111.09246679107028,12.4,38.6,57.5,117.4,6.0220053758911179E-4,1.9830399519709949E-3,1.0576821272066911E-2,1.8055510264048492E-2,3.2168881278255318E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.8985047002188611E-4,9.6346013839277803E-5,5.4317741580055061E-4,9.8979471550884727E-4,3.3153567503089077E-5,1.8691244612297107E-4,3.4059765014840174E-4]
[null,2040,2.7265502038068293E-32,3.0913964758886549E-24,5.2381468159516257E-18,2.8886908167324373E-13,1.0238068225092341E-9,4.156702829818594E-7,3.1191537001299127E-5,6.4828432597614923E-4,5.1955935832160294E-3,2.0938124313808665E-2,5.1747871326228455E-2,9.0259276014420922E-2,0.12448080527896964,0.14789476188898285,0.16005178259439543,0.16430924915013956,0.16489949462116699,0.16471902585538836,0.1652440282818344,0.16694134962914703,0.16949548946982185,1.5968567445648763,0.1598341412816966,{"$f":"'Base Case PC2'!Z76","v":0},9.4628092121851887E-3,-1.2770591211648996E-4,0.15344835351689687,{"$f":"'Base Case PC2'!AC76 * (1+MSimpact_Combo)","v":1.6047135952924976E-2},0.16949548946982185,1.0499383403834611E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W76 - W76","v":7.8195822467069798E-5},{"$f":"AJ76+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ75:OFFSET(AJ75,-MIN(year-_yr2,ageMax)+1,0))","v":7.503653323341485E-4},{"$f":"MMULT(W76:OFFSET(W76,0,-MIN(year-yr0, ageMax)), AI76:OFFSET(AI76,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.0870852135834828E-4},0.39041417488925845,6.6173441668811487E-5,7.5508825111174176E-3,{"$f":"'Base Case PC2'!AH76 - AI76","v":0.78733194584525279},{"$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":7.9315272164980967E-6},1.551964517433623E-4,0.42434636230138412,3.3657147218153901E-6,0.42434636230138412,2.8080459253122987E-5,6.5857049739378093E-5,null,2040,141.73090112302143,111.09246679107028,12.7,39.200000000000003,58.4,119.3,6.0586646361794378E-4,1.9460768012952651E-3,1.049185979064403E-2,1.799975850439095E-2,3.1930583495505933E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.9283245936961734E-4,9.4109247610893814E-5,5.3056702486408357E-4,9.6681567045591582E-4,3.1173263094386102E-5,1.7574792993435009E-4,3.2025332285632652E-4]
[null,2041,2.8628985406295288E-32,3.2012409110284798E-24,5.3001715704993295E-18,2.8768784401024961E-13,1.0117670151058114E-9,4.0804883811256647E-7,3.070985664684403E-5,6.4573280604850441E-4,5.2714520286493219E-3,2.1527182301225637E-2,5.3035652637057479E-2,9.1860021572445841E-2,0.12588190952779837,0.14811758115754589,0.1590400608079453,0.16304772478377355,0.16424535436580157,0.16517469211513089,0.1669387459153836,0.16949548946982185,0.17220503084299327,1.6065177492491609,0.16254402615870855,{"$f":"'Base Case PC2'!Z77","v":0},9.4628093480821716E-3,-1.2769155278352876E-4,0.15615789465961269,{"$f":"'Base Case PC2'!AC77 * (1+MSimpact_Combo)","v":1.6047136183380575E-2},0.17220503084299327,1.0489845599165448E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W77 - W77","v":8.2128886237792242E-5},{"$f":"AJ77+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ76:OFFSET(AJ76,-MIN(year-_yr2,ageMax)+1,0))","v":7.7645192922482008E-4},{"$f":"MMULT(W77:OFFSET(W77,0,-MIN(year-yr0, ageMax)), AI77:OFFSET(AI77,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.0997129965547045E-4},0.38638779738738549,6.6537922566450958E-5,7.6403380197382215E-3,{"$f":"'Base Case PC2'!AH77 - AI77","v":0.78733194584525279},{"$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":7.9795164426535085E-6},1.5703506829002495E-4,0.41198675951590691,3.287455121712716E-6,0.41198675951590691,2.7412743103072465E-5,6.4696368915166528E-5,null,2041,141.73090112302143,111.09246679107028,13,39.799999999999997,59,121,6.0953222204616464E-4,1.9086665525346897E-3,1.0404758721574993E-2,1.7848500373853365E-2,3.1632557922376237E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.9581431238529148E-4,9.1921019346550718E-5,5.1823028018266478E-4,9.4433527208689775E-4,2.9310163587918442E-5,1.6524418893899796E-4,3.0111308059321547E-4]
[null,2042,2.9646239179827139E-32,3.2391467179352182E-24,5.2784982150708436E-18,2.843046801574242E-13,9.9321594989402551E-10,4.0174747794013046E-7,3.0588988675693322E-5,6.5516085041871029E-4,5.4197552327101273E-3,2.2062901014514559E-2,5.3976238348848016E-2,9.2893959826895717E-2,0.1260715640811311,0.14718129802852167,0.15781899192122534,0.16240093031923114,0.16469971029654668,0.1668686986474949,0.16949284592021746,0.17220503084299327,0.17440039912883343,1.6161784761892359,0.1647396721887584,{"$f":"'Base Case PC2'!Z78","v":0},9.4628094853001082E-3,-1.2767705387419932E-4,0.15835326271275715,{"$f":"'Base Case PC2'!AC78 * (1+MSimpact_Combo)","v":1.604713641607626E-2},0.17440039912883343,1.0480437025163387E-2,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W78 - W78","v":8.6633316571022023E-5},{"$f":"AJ78+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ77:OFFSET(AJ77,-MIN(year-_yr2,ageMax)+1,0))","v":8.0432466930954055E-4},{"$f":"MMULT(W78:OFFSET(W78,0,-MIN(year-yr0, ageMax)), AI78:OFFSET(AI78,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.1123399432016943E-4},0.38244210035497872,6.6698054945577646E-5,7.7305706336236344E-3,{"$f":"'Base Case PC2'!AH78 - AI78","v":0.78733194584525279},{"$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":8.027502490535048E-6},{"$f":"AQ78 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":1.5888965700676462E-4},0.39998714516107459,3.2108978039625299E-6,0.39998714516107459,2.6678364585478094E-5,6.3553820301758113E-5,null,2042,141.73090112302143,111.09246679107028,13.3,40.4,59.7,122.7,{"$f":"(AQ78*AZ78) * adjCO2","v":6.1319773769522089E-4},{"$f":"$BF78*BB78* (1+BG$5)^-($AY78-yrDsc) *110.664/106.301","v":1.8709101348115551E-3},1.0315658515697802E-2,1.7725727223389814E-2,3.1329982670200998E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,{"$f":"(AQ78*BA78) * adjNOx","v":4.987959679161073E-4},{"$f":"$BQ78*BK78* (1+BR$5)^-($AY78-yrDsc)","v":8.9780388851078423E-5},{"$f":"$BQ78*BL78* (1+BS$5)^-($AY78-yrDsc)","v":5.0616188114485769E-4},{"$f":"$BQ78*BM78* (1+BT$5)^-($AY78-yrDsc)","v":9.2234386146341227E-4},{"$f":"$BQ78*BN78* (1+BU$5)^-($AY78-yrDsc)","v":2.7557406316880861E-5},{"$f":"$BQ78*BO78* (1+BV$5)^-($AY78-yrDsc)","v":1.5536253294650388E-4},{"$f":"$BQ78*BP78* (1+BW$5)^-($AY78-yrDsc)","v":2.8310642089542272E-4}]
[null,2043,{"$f":"D78 *C$7 - IF(age<4, 0, $X78*pEarlyRepl*D78/SUM($D78:$T78))","v":2.9997279494846878E-32},{"$f":"E78 *D$7 - IF(age<4, 0, $X78*pEarlyRepl*E78/SUM($D78:$T78))","v":3.2259012640533904E-24},{"$f":"F78 *E$7 - IF(age<4, 0, $X78*pEarlyRepl*F78/SUM($D78:$T78))","v":5.2164239052581744E-18},{"$f":"G78 *F$7 - IF(age<4, 0, $X78*pEarlyRepl*G78/SUM($D78:$T78))","v":2.7909186477317809E-13},{"$f":"H78 *G$7 - IF(age<4, 0, $X78*pEarlyRepl*H78/SUM($D78:$T78))","v":9.7787805196435681E-10},{"$f":"I78 *H$7 - IF(age<4, 0, $X78*pEarlyRepl*I78/SUM($D78:$T78))","v":4.0016627868114505E-7},{"$f":"J78 *I$7 - IF(age<4, 0, $X78*pEarlyRepl*J78/SUM($D78:$T78))","v":3.1035604272381004E-5},{"$f":"K78 *J$7 - IF(age<4, 0, $X78*pEarlyRepl*K78/SUM($D78:$T78))","v":6.7359267010790361E-4},{"$f":"L78 *K$7 - IF(age<4, 0, $X78*pEarlyRepl*L78/SUM($D78:$T78))","v":5.5546295631719953E-3},{"$f":"M78 *L$7 - IF(age<4, 0, $X78*pEarlyRepl*M78/SUM($D78:$T78))","v":2.2454185903510178E-2},{"$f":"N78 *M$7 - IF(age<4, 0, $X78*pEarlyRepl*N78/SUM($D78:$T78))","v":5.4583772472015679E-2},{"$f":"O78 *N$7 - IF(age<4, 0, $X78*pEarlyRepl*O78/SUM($D78:$T78))","v":9.3033914507630738E-2},{"$f":"P78 *O$7 - IF(age<4, 0, $X78*pEarlyRepl*P78/SUM($D78:$T78))","v":0.125274638573866},{"$f":"Q78 *P$7 - IF(age<4, 0, $X78*pEarlyRepl*Q78/SUM($D78:$T78))","v":0.14605127768762963},{"$f":"R78 *Q$7 - IF(age<4, 0, $X78*pEarlyRepl*R78/SUM($D78:$T78))","v":0.15719293933134909},{"$f":"S78 *R$7 - IF(age<4, 0, $X78*pEarlyRepl*S78/SUM($D78:$T78))","v":0.1628501839747393},{"$f":"T78 *S$7 - IF(age<4, 0, $X78*pEarlyRepl*T78/SUM($D78:$T78))","v":0.16638884548758634},{"$f":"U78 *T$7 - IF(age<4, 0, $X78*pEarlyRepl*U78/SUM($D78:$T78))","v":0.16942172695548408},{"$f":"V78 *U$7 - IF(age<4, 0, $X78*pEarlyRepl*V78/SUM($D78:$T78))","v":0.17220234503381579},{"$f":"W78 *V$7 - IF(age<4, 0, $X78*pEarlyRepl*W78/SUM($D78:$T78))","v":0.17440039912883343},{"$f":"AE79","v":0.17572514858975835},{"$f":"SUM(C79:W79)","v":1.6258390366282065},{"$f":"X78-SUM(C79:V79)","v":0.16606458815078784},{"$f":"'Base Case PC2'!Z79","v":0},{"$f":"AD79/VLOOKUP(B79,HousingStarts,2)","v":9.4628096235475773E-3},-1.2766244618104202E-4,0.1596780119392405,{"$f":"'Base Case PC2'!AC79 * (1+MSimpact_Combo)","v":1.6047136650517841E-2},{"$f":"SUM(AC79:AD79)","v":0.17572514858975835},{"$f":"X79 /VLOOKUP($B79,HousingStock,2)","v":1.0471155753368917E-2},2.7001742968736062,{"$f":"MATCH(AG79, Eff_MWO)","v":5},38.306616894553024,{"$f":"'Base Case PC2'!W79 - W79","v":9.0924119629270939E-5},{"$f":"AJ79+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ78:OFFSET(AJ78,-MIN(year-_yr2,ageMax)+1,0))","v":8.3294946797413149E-4},{"$f":"MMULT(W79:OFFSET(W79,0,-MIN(year-yr0, ageMax)), AI79:OFFSET(AI79,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.1249659243411886E-4},0.37858772133273533,{"$f":"W79 * AM79 * 0.001","v":6.6527383585452947E-5},7.8215858448776165E-3,{"$f":"'Base Case PC2'!AH79 - AI79","v":0.78733194584525279},{"$f":"MMULT(W79:OFFSET(W79,0,-MIN(year-yr0, ageMax)), AP79:OFFSET(AP79,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":8.0754848692089614E-6},{"$f":"AQ79 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":1.6076033077509476E-4},0.38833703413696569,{"$f":"AQ79*AS79","v":3.1360098433265502E-6},0.38833703413696569,{"$f":"AN79 * AU79","v":2.5835046830467051E-5},{"$f":"AR79* AU79","v":6.2429190060077873E-5},null,2043,141.73090112302143,111.09246679107028,13.6,40.9,60.4,124.4,6.1686297306410068E-4,1.832901196368275E-3,1.0199757206406057E-2,1.7600741422635825E-2,3.1023222407748491E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,5.0177739545746161E-4,8.7686435497014902E-5,4.9435663745761506E-4,9.0083198067266639E-4,2.5908526904151786E-5,1.4606651723518462E-4,2.6616693306198605E-4]
[null,2044,2.9874615220354681E-32,3.1879651719432895E-24,5.1207791386330796E-18,2.747819435165283E-13,9.7402931579039997E-10,4.0600892039847269E-7,3.190873742972411E-5,6.9035548622854899E-4,5.6531407521859733E-3,2.2706920895084928E-2,5.4666008760186291E-2,9.2445827098291244E-2,0.12431281195810306,0.14547190647547084,0.15762778599433225,0.16452035070498874,0.16893453222276494,0.17213008916698569,0.17439767907942347,0.17572514858975835,0,1.4593148729044587,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W80 - W80","v":0.17627904968801736},{"$f":"AJ80+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ79:OFFSET(AJ79,-MIN(year-_yr2,ageMax)+1,0))","v":0.17704594652282671},{"$f":"MMULT(W80:OFFSET(W80,0,-MIN(year-yr0, ageMax)), AI80:OFFSET(AI80,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.907314068547158E-4},0.37858772133273533,0,{"$f":"AL80 * VLOOKUP(year,ElecPrice,1+iSc)","v":7.0609016618022229E-3},{"$f":"'Base Case PC2'!AH80 - AI80","v":0.78733194584525279},{"$f":"MMULT(W80:OFFSET(W80,0,-MIN(year-yr0, ageMax)), AP80:OFFSET(AP80,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":7.2483448910632531E-6},{"$f":"AQ80 * 3412/ VLOOKUP(year, Site2Source, 2)  * VLOOKUP(year,ElecPrice,1+iSc)","v":1.4512567006665675E-4},0.37702624673491814,2.7328162693177974E-6,0.37702624673491814,0,5.471618669012165E-5,null,2044,{"$f":"AZ79","v":141.73090112302143},111.09246679107028,13.9,41.5,61,126.1,5.5368013830892678E-4,1.6013854916554985E-3,9.0187768218710322E-3,1.5565756618710753E-2,2.7404042343082819E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,4.5038232127495611E-4,7.6412680283725551E-5,4.3079771084402602E-4,7.8501293544814047E-4,2.1733475660427811E-5,1.2252850611223413E-4,2.2327523995146171E-4]
[null,2045,2.952329443835122E-32,3.1295128317160902E-24,5.0417006786495171E-18,2.7370045569313579E-13,9.8825066480834571E-10,4.17431280584076E-7,3.2702808270920673E-5,7.0259892010964854E-4,5.7167701568107583E-3,2.2741131298756694E-2,5.4320453145969165E-2,9.1736051695770898E-2,0.12381967512498973,0.1458743289593161,0.15924439260480713,0.16703745017298083,0.17163510617813524,0.1743245020534511,0.17572240787879023,0,0,1.2929079894179634,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W81 - W81","v":0.17616411707039584},{"$f":"AJ81+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ80:OFFSET(AJ80,-MIN(year-_yr2,ageMax)+1,0))","v":0.35314058688997874},{"$f":"MMULT(W81:OFFSET(W81,0,-MIN(year-yr0, ageMax)), AI81:OFFSET(AI81,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.6898155965959573E-4},0.37858772133273533,0,6.2917632140907804E-3,{"$f":"'Base Case PC2'!AH81 - AI81","v":0.78733194584525279},{"$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":6.421787815865669E-6},1.2931724531518377E-4,0.36604489974263904,2.3506626772270495E-6,0.36604489974263904,0,4.7335918096390701E-5,null,2045,141.73090112302143,111.09246679107028,14.2,42.1,61.7,127.8,4.9054182982696262E-4,1.380375481410112E-3,7.8697605143356851E-3,1.3608767717476792E-2,2.3889676810738732E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,3.9902346628273473E-4,6.5727227119690774E-5,3.705555004503455E-4,6.7523771327628989E-4,1.7995441639441319E-5,1.0145430097613916E-4,1.8487317044252715E-4]
[null,2046,2.8981975585082085E-32,3.0811848237057765E-24,5.021857533851245E-18,2.7769662874838342E-13,1.0160533914972672E-9,4.2781934463221282E-7,3.3282791596581881E-5,7.1050708177346471E-4,5.7253830821680464E-3,2.2597379710298723E-2,5.3903394607937215E-2,9.1372143701872258E-2,0.12416220051301792,0.14737039390120837,0.16168077189884986,0.16970769752604289,0.17382320873818083,0.17564867499843798,0,0,0,1.1267354673870598,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W82 - W82","v":0.17593387198903912},{"$f":"AJ82+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ81:OFFSET(AJ81,-MIN(year-_yr2,ageMax)+1,0))","v":0.52899947598635744},{"$f":"MMULT(W82:OFFSET(W82,0,-MIN(year-yr0, ageMax)), AI82:OFFSET(AI82,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.4726237213200319E-4},0.37858772133273533,0,5.5146753735531486E-3,{"$f":"'Base Case PC2'!AH82 - AI82","v":0.78733194584525279},{"$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":5.596395896675418E-6},1.1334543336250314E-4,0.35538339780838735,1.9888661892414266E-6,0.35538339780838735,0,4.0281085234430512E-5,null,2046,141.73090112302143,111.09246679107028,14.5,42.6,62.4,129.4,4.2749252424828011E-4,1.169876650736334E-3,6.7375852408326229E-3,1.1701642864865074E-2,2.0465810567223981E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,3.4773700928965892E-4,5.5610981957288585E-5,3.1352235827920253E-4,5.7131015464121141E-4,1.4656531625392535E-5,8.2630268296935246E-5,1.5057143489819933E-4]
[null,2047,2.8534416740128407E-32,3.069057884701653E-24,5.0951793400325566E-18,2.8550914408124537E-13,1.0413385778216649E-9,4.3540670790164267E-7,3.3657408876847263E-5,7.1157753664453363E-4,5.6891917026900586E-3,2.2423882811809955E-2,5.3689565084718199E-2,9.162490869212811E-2,0.12543558916625747,0.14962510548246241,0.16426538782035038,0.17187122837753885,0.17514357384756363,0,0,0,0,0.96051410437937246,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W83 - W83","v":0.17605748596245421},{"$f":"AJ83+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ82:OFFSET(AJ82,-MIN(year-_yr2,ageMax)+1,0))","v":0.70490877904301141},{"$f":"MMULT(W83:OFFSET(W83,0,-MIN(year-yr0, ageMax)), AI83:OFFSET(AI83,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.2553682819060123E-4},0.37858772133273533,0,4.7281845209907981E-3,{"$f":"'Base Case PC2'!AH83 - AI83","v":0.78733194584525279},{"$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":4.7707624153831493E-6},9.7180357364224179E-5,0.34503242505668674,1.6460677255489442E-6,0.34503242505668674,0,3.3530374369253716E-5,null,2047,141.73090112302143,111.09246679107028,14.8,43.2,63,131.1,3.6442476643807925E-4,9.6944649959303242E-4,5.6548430475962027E-3,9.8255822014203763E-3,1.7160877859719027E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,2.9643554262170229E-4,4.6025943364692346E-5,2.5948404070272107E-4,4.7283985816660605E-4,1.1676879309981139E-5,6.5831650687604777E-5,1.1996047344453958E-4]
[null,2048,2.8422110873676166E-32,3.1138677714546025E-24,5.2385234162537825E-18,2.926142351776644E-13,1.0598066863247919E-9,4.4030746498657926E-7,3.3708117361257929E-5,7.0707950179042529E-4,5.6455115447257738E-3,2.2334929449869697E-2,5.3838087838433586E-2,9.2564599826793784E-2,0.12735470648763869,0.15201700048237068,0.16635953699309333,0.17317676619900593,0,0,0,0,0,0.7940323678086475,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W84 - W84","v":0.17682520549500838},{"$f":"AJ84+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ83:OFFSET(AJ83,-MIN(year-_yr2,ageMax)+1,0))","v":0.88115165668847506},{"$f":"MMULT(W84:OFFSET(W84,0,-MIN(year-yr0, ageMax)), AI84:OFFSET(AI84,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.0377729554533867E-4},0.37858772133273533,0,3.931159987820055E-3,{"$f":"'Base Case PC2'!AH84 - AI84","v":0.78733194584525279},{"$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":3.9438372650781848E-6},8.0798778215245427E-5,0.33498293694823961,1.3211181899018033E-6,0.33498293694823961,0,2.7066212028372356E-5,null,2048,141.73090112302143,111.09246679107028,15.1,43.8,63.7,132.80000000000001,3.0125834176139414E-4,7.7871936870256694E-4,4.601557905701212E-3,8.0124347893509099E-3,1.3951755476646599E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,2.4505381695710577E-4,3.6939981291600426E-5,2.0825940563731174E-4,3.7949674113570841E-4,9.0214056388245883E-6,5.0860680234884402E-5,9.2679907262857952E-5]
[null,2049,2.8837088895393408E-32,3.2014710665275009E-24,5.3688876685196073E-18,2.9780373987855148E-13,1.0717354302610075E-9,4.4097083525093528E-7,3.3495041092054317E-5,7.0165072632537816E-4,5.6231163495675382E-3,2.2396715110094348E-2,5.4390243082801916E-2,9.3980803378394012E-2,0.12939058866583555,0.15395500020359729,0.16762320787946852,0,0,0,0,0,0,0.6280952624800451,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W85 - W85","v":0.17825374068652125},{"$f":"AJ85+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ84:OFFSET(AJ84,-MIN(year-_yr2,ageMax)+1,0))","v":1.0573502891214985},{"$f":"MMULT(W85:OFFSET(W85,0,-MIN(year-yr0, ageMax)), AI85:OFFSET(AI85,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":8.2088982420931055E-5},0.37858772133273533,0,3.1275074080857673E-3,{"$f":"'Base Case PC2'!AH85 - AI85","v":0.78733194584525279},{"$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":3.1196186624710857E-6},6.4280970048382103E-5,0.3252261523769317,1.0145815744787412E-6,0.3252261523769317,0,2.09058525598921E-5,null,2049,141.73090112302143,111.09246679107028,15.4,44.4,64.400000000000006,134.5,2.3829866244881844E-4,5.9829858365648679E-4,3.5822760530645655E-3,6.2512893459619294E-3,1.085171462020685E-2,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.9384026502777243E-4,2.8368865606818215E-5,1.59937360098884E-4,2.9144281266737913E-4,6.6691879476367384E-6,3.7599399607009785E-5,6.8514790848721432E-5]
[null,2050,2.9648370617342204E-32,3.2811418723205183E-24,5.4641047305924776E-18,3.0115569510028888E-13,1.0733501142539615E-9,4.381833636340581E-7,3.3237874738312126E-5,6.988673461437089E-4,5.6386717135080361E-3,2.2626412415499647E-2,5.5222393338627544E-2,9.5483173003887742E-2,0.13104013394016698,0.15512444594193961,0,0,0,0,0,0,0,0.46586777483152653,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W86 - W86","v":0.18011282519544961},{"$f":"AJ86+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ85:OFFSET(AJ85,-MIN(year-_yr2,ageMax)+1,0))","v":1.2317364195086338},{"$f":"MMULT(W86:OFFSET(W86,0,-MIN(year-yr0, ageMax)), AI86:OFFSET(AI86,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":6.088553061762106E-5},0.37858772133273533,0,2.3330426330737618E-3,{"$f":"'Base Case PC2'!AH86 - AI86","v":0.78733194584525279},{"$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":2.3138261918660904E-6},4.79520026812676E-5,0.31575354599702099,7.3059882490250144E-7,0.31575354599702099,0,1.5141014884268903E-5,null,2050,141.73090112302143,111.09246679107028,15.7,44.9,65,136.19999999999999,1.7674650215868907E-4,4.3086064807475091E-4,2.6086416209019671E-3,4.5656482376162429E-3,7.9130732464776799E-3,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,1.4377163710908579E-4,2.0428381903945827E-5,1.1517067753402347E-4,2.0986757675987017E-4,4.622941545621328E-6,2.6063117113869574E-5,4.7493019478683112E-5]
[null,2051,3.038619067832303E-32,3.3393328251986182E-24,5.5256064242626069E-18,3.0160941834814954E-13,1.0665652370256246E-9,4.3481910390419052E-7,3.3106023322277931E-5,7.0080063993305599E-4,5.6965010734070743E-3,2.2972588012680012E-2,5.6105174113175539E-2,9.6700447138202889E-2,0.13203551782497408,0,0,0,0,0,0,0,0,0.31424457071166567,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W87 - W87","v":0.18203765485448756},{"$f":"AJ87+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ86:OFFSET(AJ86,-MIN(year-_yr2,ageMax)+1,0))","v":1.4005618867695082},{"$f":"MMULT(W87:OFFSET(W87,0,-MIN(year-yr0, ageMax)), AI87:OFFSET(AI87,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":4.1068065452930416E-5},0.37858772133273533,0,1.5827339932575077E-3,{"$f":"'Base Case PC2'!AH87 - AI87","v":0.78733194584525279},{"$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":1.560705220605568E-6},3.2530594860337416E-5,0.30655684077380685,4.784448618080302E-7,0.30655684077380685,0,9.972476388877677E-6,null,2051,141.73090112302143,111.09246679107028,16,45.5,65.7,137.9,1.1921776562671209E-4,2.8207072303850351E-4,1.7311408330831825E-3,3.0368318513693229E-3,5.2466883710367207E-3,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,9.6975799392344921E-5,1.3377867611954273E-5,7.5421444736728871E-5,1.3743529326681024E-4,2.9142363747084639E-6,1.6429817072523052E-5,2.9938921689504954E-5]
[null,2052,3.0925088860332068E-32,3.376918968694024E-24,5.5339313410216317E-18,2.9970288026031916E-13,1.0583764220819367E-9,4.3309421881391716E-7,3.3197605322255618E-5,7.0798794476002063E-4,5.7836553966251212E-3,2.3339825972013804E-2,5.6820434981668416E-2,9.7434985968718413E-2,0,0,0,0,0,0,0,0,0,0.18412052202200296,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W88 - W88","v":0.18367994215763209},{"$f":"AJ88+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ87:OFFSET(AJ87,-MIN(year-_yr2,ageMax)+1,0))","v":1.5579467868455541},{"$f":"MMULT(W88:OFFSET(W88,0,-MIN(year-yr0, ageMax)), AI88:OFFSET(AI88,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":2.4060557285958913E-5},0.37858772133273533,0,9.3261945638933798E-4,{"$f":"'Base Case PC2'!AH88 - AI88","v":0.78733194584525279},{"$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":9.1437073922837833E-7},1.9168518414283927E-5,0.29762800075126877,2.7214233506200196E-7,0.29762800075126877,0,5.7050878130072061E-6,null,2052,141.73090112302143,111.09246679107028,16.3,46.1,66.400000000000006,139.69999999999999,6.9846140735632128E-5,1.6033848328960191E-4,9.9766822630009515E-4,1.7542885421904376E-3,3.0233026293736069E-3,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,5.6815234681688224E-5,7.6094121197362562E-6,4.2900174550601958E-5,7.8174027176757143E-5,1.5956676250307818E-6,8.9960194771179859E-6,1.6392825401149568E-5]
[null,2053,3.1273168817724003E-32,3.3820066581090547E-24,5.4989501692303806E-18,2.9740183824306181E-13,1.054177945763959E-9,4.3429229791727668E-7,3.3538074915718184E-5,7.1881989394724163E-4,5.8761124504047874E-3,2.3637375430848741E-2,5.7252044318501866E-2,0,0,0,0,0,0,0,0,0,0,8.7518325515391626E-2,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W89 - W89","v":0.18483803962528003},{"$f":"AJ89+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ88:OFFSET(AJ88,-MIN(year-_yr2,ageMax)+1,0))","v":1.6965454536222062},{"$f":"MMULT(W89:OFFSET(W89,0,-MIN(year-yr0, ageMax)), AI89:OFFSET(AI89,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":1.1434395258452688E-5},0.37858772133273533,0,4.4576615846005741E-4,{"$f":"'Base Case PC2'!AH89 - AI89","v":0.78733194584525279},{"$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":4.3454007822180669E-7},9.1620186115215389E-6,0.28895922403035801,1.2556436381306432E-7,0.28895922403035801,0,2.6474497885369622E-6,null,2053,141.73090112302143,111.09246679107028,16.7,46.7,67.099999999999994,141.5,3.3193261941393203E-5,7.4350664995591299E-5,4.6630748855785412E-4,8.2193811625861778E-4,1.4129017051592364E-3,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,2.7000532129456925E-5,3.5109237656405804E-6,1.9793807985400339E-5,3.6068890152347565E-5,7.0870610572942243E-7,3.9955275338567661E-6,7.280774059526934E-6]
[null,2054,3.1320285189613117E-32,3.3606282656759054E-24,5.4567306370750241E-18,2.9622207407906965E-13,1.0570941439332653E-9,4.3874633370330641E-7,3.4051194843837031E-5,7.3031089142806577E-4,5.9510244948119606E-3,2.3816925480711668E-2,0,0,0,0,0,0,0,0,0,0,0,3.0532751865519604E-2,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W90 - W90","v":0.18551396662913081},{"$f":"AJ90+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ89:OFFSET(AJ89,-MIN(year-_yr2,ageMax)+1,0))","v":1.8093188888675105},{"$f":"MMULT(W90:OFFSET(W90,0,-MIN(year-yr0, ageMax)), AI90:OFFSET(AI90,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":3.9861890852733199E-6},0.37858772133273533,0,1.5629565131370843E-4,{"$f":"'Base Case PC2'!AH90 - AI90","v":0.78733194584525279},{"$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":1.5148670985823328E-7},3.2124100025515726E-6,0.28054293595180391,4.249852634130784E-8,0.28054293595180391,0,9.0121893359676003E-7,null,2054,141.73090112302143,111.09246679107028,17,47.3,67.7,143.30000000000001,1.1571632383233254E-5,2.5128855178017289E-5,1.5985422542917941E-4,2.8204999664508795E-4,4.8429409099368754E-4,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,9.4127607134666491E-6,1.1883075866854787E-6,6.699414105380131E-6,1.2207879940548816E-5,2.3090167943743845E-7,1.3017723571839584E-6,2.372129920087284E-6]
[null,2055,3.112230292180881E-32,3.3348262218751045E-24,5.4350843174146933E-18,2.9704152042928851E-13,1.0679355407732759E-9,4.454589875386265E-7,3.4595534528178464E-5,7.3962131262770312E-4,5.9962286143600422E-3,0,0,0,0,0,0,0,0,0,0,0,0,6.7708919887360499E-3,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W91 - W91","v":0.1858854730263573},{"$f":"AJ91+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ90:OFFSET(AJ90,-MIN(year-_yr2,ageMax)+1,0))","v":1.8921806052971004},{"$f":"MMULT(W91:OFFSET(W91,0,-MIN(year-yr0, ageMax)), AI91:OFFSET(AI91,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":8.8039024835324435E-7},0.37858772133273533,0,3.471837000058589E-5,{"$f":"'Base Case PC2'!AH91 - AI91","v":0.78733194584525279},{"$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":3.3457374766044573E-8},7.1358120411368404E-7,0.27237178247747956,9.1128448020446056E-9,0.27237178247747956,0,1.943593845068703E-7,null,2055,141.73090112302143,111.09246679107028,17.3,47.9,68.400000000000006,145.19999999999999,2.5557122579469018E-6,5.3789550356683828E-6,3.471191680460283E-5,6.140263297872833E-5,1.0522276242230338E-4,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,2.078903575556391E-6,2.5480560261289496E-7,1.4365373640642542E-6,2.6177028908431405E-6,4.7660724715960757E-8,2.6870057467642763E-7,4.8963451191530346E-7]
[null,2056,3.0883353844527034E-32,3.3215972906319352E-24,5.4501195237573794E-18,3.0008793310635779E-13,1.0842745527557533E-9,4.5258005937695343E-7,3.5036578201310738E-5,7.4523949320576645E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,7.8072973604110033E-4,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W92 - W92","v":0.18621938679900388},{"$f":"AJ92+MMULT(V$7:OFFSET(V$7,0,-MIN(year-_yr2,ageMax)+1),AJ91:OFFSET(AJ91,-MIN(year-_yr2,ageMax)+1,0))","v":1.9463016282964634},{"$f":"MMULT(W92:OFFSET(W92,0,-MIN(year-yr0, ageMax)), AI92:OFFSET(AI92,-MIN(year-yr0, ageMax),0)) * 3412 * 10 ^ (-9)","v":9.7404424032273205E-8},0.37858772133273533,0,3.8632951709030201E-6,{"$f":"'Base Case PC2'!AH92 - AI92","v":0.78733194584525279},{"$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":3.7016497227385187E-9},7.9403924200733947E-8,0.26443862376454325,9.7885915833937686E-10,0.26443862376454325,0,2.0997464437146195E-8,null,2056,141.73090112302143,111.09246679107028,17.7,48.5,69.099999999999994,147,2.8275833466257973E-7,5.7988147812178681E-7,3.7752964171931296E-6,6.6955850930383493E-6,1.1442650996441033E-5,0.45,2.5369999999999999,4.6230000000000002,0.45,2.5369999999999999,4.6230000000000002,2.3000527978866884E-7,2.7370025840652434E-8,1.5430612346163383E-7,2.8118139880296942E-7,4.9281092081144793E-9,2.778358457996985E-8,5.0628108598029424E-8]
[null,2057,3.0760842583853913E-32,3.330785906251373E-24,5.5060151210621669E-18,3.0467916558024979E-13,1.1016076792581655E-9,4.5834980898470848E-7,3.5302716858771903E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.576216858012054E-5,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W93 - W93","v":0.18676576207759113},{"$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},0.37858772133273533,0,0,{"$f":"'Base Case PC2'!AH93 - AI93","v":0.78733194584525279},{"$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,2058,3.0845937053141393E-32,3.3649459401575532E-24,5.5902550808762169E-18,3.0954974241545241E-13,1.1156516044015971E-9,4.6183144472293272E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.62947405882667E-7,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W94 - W94","v":0.18766961671843732},{"$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},0.37858772133273533,0,0,{"$f":"'Base Case PC2'!AH94 - AI94","v":0.78733194584525279},{"$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,2059,3.1162288294338125E-32,3.4164283470421605E-24,5.6796204526368207E-18,3.1349605968656898E-13,1.1241261197633378E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1244396215026483E-9,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W95 - W95","v":0.1889287958161763},{"$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},0.37858772133273533,0,0,{"$f":"'Base Case PC2'!AH95 - AI95","v":0.78733194584525279},{"$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,2060,3.1639059580996429E-32,3.4710430980525983E-24,5.7520275046044035E-18,3.1587738299859344E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1588313502956907E-13,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W96 - W96","v":0.19041019644039772},{"$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},0.37858772133273533,0,0,{"$f":"'Base Case PC2'!AH96 - AI96","v":0.78733194584525279},{"$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:$T96))","v":3.2144839063454051E-32},3.5152939419387827E-24,5.7957200384174762E-18,0,0,0,0,0,0,0,{"$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},{"$f":"SUM(C97:W97)","v":5.7957235537114505E-18},null,null,null,null,null,null,null,null,2.7001742968736062,{"$f":"MATCH(AG97, Eff_MWO)","v":5},38.306616894553024,{"$f":"'Base Case PC2'!W97 - W97","v":0.19191339609633354},{"$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},0.37858772133273533,{"$f":"W97 * AM97 * 0.001","v":0},0,{"$f":"'Base Case PC2'!AH97 - AI97","v":0.78733194584525279},{"$f":"MMULT(W97:OFFSET(W97,0,-MIN(year-yr0, ageMax)), AP97:OFFSET(AP97,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},0,0.22810707978975397,{"$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,2062,3.2554639868273061E-32,3.5419961959349782E-24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5419962284896183E-24,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W98 - W98","v":0.19325260415150772},{"$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},0.37858772133273533,0,{"$f":"AL98 * VLOOKUP(year,ElecPrice,1+iSc)","v":0},{"$f":"'Base Case PC2'!AH98 - AI98","v":0.78733194584525279},{"$f":"MMULT(W98:OFFSET(W98,0,-MIN(year-yr0, ageMax)), AP98:OFFSET(AP98,-MIN(year-yr0, ageMax),0)) * 10 ^ (-9)* VLOOKUP(year, Site2Source, 2)","v":0},{"$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:$T98),0))","v":3.2801925664816685E-32},0,0,0,0,0,0,0,0,0,{"$f":"N98 *M$7 - IF(age<4, 0, IF(SUM($D98:$T98)>0, $X98*pEarlyRepl*N98/SUM($D98:$T98),0))","v":0},0,0,0,0,0,0,0,0,0,0,3.2801925664816685E-32,null,null,null,null,null,null,null,null,2.7001742968736062,5,38.306616894553024,{"$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},0.37858772133273533,0,0,{"$f":"'Base Case PC2'!AH99 - AI99","v":0.78733194584525279},{"$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,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W100 - W100","v":0.19513411306266695},{"$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},0.37858772133273533,0,0,{"$f":"'Base Case PC2'!AH100 - AI100","v":0.78733194584525279},{"$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,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W101 - W101","v":0.19578544257112121},{"$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},0.37858772133273533,0,0,{"$f":"'Base Case PC2'!AH101 - AI101","v":0.78733194584525279},{"$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,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W102 - W102","v":0.19642651626696209},{"$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},0.37858772133273533,0,0,{"$f":"'Base Case PC2'!AH102 - AI102","v":0.78733194584525279},{"$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,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W103 - W103","v":0.19719258081602556},{"$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},0.37858772133273533,0,0,{"$f":"'Base Case PC2'!AH103 - AI103","v":0.78733194584525279},{"$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,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W104 - W104","v":0.19815757495887623},{"$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},0.37858772133273533,0,0,{"$f":"'Base Case PC2'!AH104 - AI104","v":0.78733194584525279},{"$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,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W105 - W105","v":0.19931404174400227},{"$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},0.37858772133273533,0,0,{"$f":"'Base Case PC2'!AH105 - AI105","v":0.78733194584525279},{"$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,2.7001742968736062,5,38.306616894553024,{"$f":"'Base Case PC2'!W106 - W106","v":0.20058500475710386},{"$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},0.37858772133273533,0,0,{"$f":"'Base Case PC2'!AH106 - AI106","v":0.78733194584525279},{"$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":"Eff Distrib (fromOldRIA)","index":11,"n_rows":204,"n_cols":9,"rows_kept":204,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'[1]RIA-Summary'!L25","v":"Consumer Rebates"}]
[null,null,0,1,2,3,4]
[null,{"$f":"'[1]RIA-Summary'!B36","v":2012},{"$f":"'[1]RIA-Summary'!C36","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H36","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I36","v":0.192},{"$f":"'[1]RIA-Summary'!J36","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K36","v":0},{"$f":"SUM(C4:G4)","v":0.99999999999999989}]
[null,{"$f":"'[1]RIA-Summary'!B37","v":2013},{"$f":"'[1]RIA-Summary'!C37","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H37","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I37","v":0.192},{"$f":"'[1]RIA-Summary'!J37","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K37","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B38","v":2014},{"$f":"'[1]RIA-Summary'!C38","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H38","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I38","v":0.192},{"$f":"'[1]RIA-Summary'!J38","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K38","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B39","v":2015},{"$f":"'[1]RIA-Summary'!C39","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H39","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I39","v":0.192},{"$f":"'[1]RIA-Summary'!J39","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K39","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B40","v":2016},{"$f":"'[1]RIA-Summary'!C40","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H40","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I40","v":0.192},{"$f":"'[1]RIA-Summary'!J40","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K40","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B41","v":2017},{"$f":"'[1]RIA-Summary'!C41","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H41","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I41","v":0.192},{"$f":"'[1]RIA-Summary'!J41","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K41","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B42","v":2018},{"$f":"'[1]RIA-Summary'!C42","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H42","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I42","v":0.192},{"$f":"'[1]RIA-Summary'!J42","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K42","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B43","v":2019},{"$f":"'[1]RIA-Summary'!C43","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H43","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I43","v":0.192},{"$f":"'[1]RIA-Summary'!J43","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K43","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B44","v":2020},{"$f":"'[1]RIA-Summary'!C44","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H44","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I44","v":0.192},{"$f":"'[1]RIA-Summary'!J44","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K44","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B45","v":2021},{"$f":"'[1]RIA-Summary'!C45","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H45","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I45","v":0.192},{"$f":"'[1]RIA-Summary'!J45","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K45","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B46","v":2022},{"$f":"'[1]RIA-Summary'!C46","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H46","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I46","v":0.192},{"$f":"'[1]RIA-Summary'!J46","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K46","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B47","v":2023},{"$f":"'[1]RIA-Summary'!C47","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H47","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I47","v":0.192},{"$f":"'[1]RIA-Summary'!J47","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K47","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B48","v":2024},{"$f":"'[1]RIA-Summary'!C48","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H48","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I48","v":0.192},{"$f":"'[1]RIA-Summary'!J48","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K48","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B49","v":2025},{"$f":"'[1]RIA-Summary'!C49","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H49","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I49","v":0.192},{"$f":"'[1]RIA-Summary'!J49","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K49","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B50","v":2026},{"$f":"'[1]RIA-Summary'!C50","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H50","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I50","v":0.192},{"$f":"'[1]RIA-Summary'!J50","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K50","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B51","v":2027},{"$f":"'[1]RIA-Summary'!C51","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H51","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I51","v":0.192},{"$f":"'[1]RIA-Summary'!J51","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K51","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B52","v":2028},{"$f":"'[1]RIA-Summary'!C52","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H52","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I52","v":0.192},{"$f":"'[1]RIA-Summary'!J52","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K52","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B53","v":2029},{"$f":"'[1]RIA-Summary'!C53","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H53","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I53","v":0.192},{"$f":"'[1]RIA-Summary'!J53","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K53","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B54","v":2030},{"$f":"'[1]RIA-Summary'!C54","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H54","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I54","v":0.192},{"$f":"'[1]RIA-Summary'!J54","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K54","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B55","v":2031},{"$f":"'[1]RIA-Summary'!C55","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H55","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I55","v":0.192},{"$f":"'[1]RIA-Summary'!J55","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K55","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B56","v":2032},{"$f":"'[1]RIA-Summary'!C56","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H56","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I56","v":0.192},{"$f":"'[1]RIA-Summary'!J56","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K56","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B57","v":2033},{"$f":"'[1]RIA-Summary'!C57","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H57","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I57","v":0.192},{"$f":"'[1]RIA-Summary'!J57","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K57","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B58","v":2034},{"$f":"'[1]RIA-Summary'!C58","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H58","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I58","v":0.192},{"$f":"'[1]RIA-Summary'!J58","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K58","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B59","v":2035},{"$f":"'[1]RIA-Summary'!C59","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H59","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I59","v":0.192},{"$f":"'[1]RIA-Summary'!J59","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K59","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B60","v":2036},{"$f":"'[1]RIA-Summary'!C60","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H60","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I60","v":0.192},{"$f":"'[1]RIA-Summary'!J60","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K60","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B61","v":2037},{"$f":"'[1]RIA-Summary'!C61","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H61","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I61","v":0.192},{"$f":"'[1]RIA-Summary'!J61","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K61","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B62","v":2038},{"$f":"'[1]RIA-Summary'!C62","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H62","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I62","v":0.192},{"$f":"'[1]RIA-Summary'!J62","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K62","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B63","v":2039},{"$f":"'[1]RIA-Summary'!C63","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H63","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I63","v":0.192},{"$f":"'[1]RIA-Summary'!J63","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K63","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B64","v":2040},{"$f":"'[1]RIA-Summary'!C64","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H64","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I64","v":0.192},{"$f":"'[1]RIA-Summary'!J64","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K64","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B65","v":2041},{"$f":"'[1]RIA-Summary'!C65","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H65","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I65","v":0.192},{"$f":"'[1]RIA-Summary'!J65","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K65","v":0},0.99999999999999989]
[null,{"$f":"'[1]RIA-Summary'!B66","v":2042},{"$f":"'[1]RIA-Summary'!C66","v":0.36279064275896328},{"$f":"'[1]RIA-Summary'!H66","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I66","v":0.192},{"$f":"'[1]RIA-Summary'!J66","v":9.9209357241036744E-2},{"$f":"'[1]RIA-Summary'!K66","v":0},0.99999999999999989]
[]
[null,{"$f":"'[1]RIA-Summary'!L68","v":"Consumer Tax Credits"}]
[null,null,0,1,2,3,4]
[null,{"$f":"'[1]RIA-Summary'!B79","v":2012},{"$f":"'[1]RIA-Summary'!C79","v":0.4546},{"$f":"'[1]RIA-Summary'!H79","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I79","v":0.192},{"$f":"'[1]RIA-Summary'!J79","v":7.4000000000000003E-3},{"$f":"'[1]RIA-Summary'!K79","v":0},{"$f":"SUM(C38:G38)","v":0.99999999999999989}]
[null,{"$f":"'[1]RIA-Summary'!B80","v":2013},{"$f":"'[1]RIA-Summary'!C80","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H80","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I80","v":0.192},{"$f":"'[1]RIA-Summary'!J80","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K80","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B81","v":2014},{"$f":"'[1]RIA-Summary'!C81","v":0.44400000000000001},{"$f":"'[1]RIA-Summary'!H81","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I81","v":0.192},{"$f":"'[1]RIA-Summary'!J81","v":1.7999999999999999E-2},{"$f":"'[1]RIA-Summary'!K81","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B82","v":2015},{"$f":"'[1]RIA-Summary'!C82","v":0.442},{"$f":"'[1]RIA-Summary'!H82","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I82","v":0.192},{"$f":"'[1]RIA-Summary'!J82","v":2.0000000000000004E-2},{"$f":"'[1]RIA-Summary'!K82","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B83","v":2016},{"$f":"'[1]RIA-Summary'!C83","v":0.438},{"$f":"'[1]RIA-Summary'!H83","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I83","v":0.192},{"$f":"'[1]RIA-Summary'!J83","v":2.4E-2},{"$f":"'[1]RIA-Summary'!K83","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B84","v":2017},{"$f":"'[1]RIA-Summary'!C84","v":0.434},{"$f":"'[1]RIA-Summary'!H84","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I84","v":0.192},{"$f":"'[1]RIA-Summary'!J84","v":2.8000000000000004E-2},{"$f":"'[1]RIA-Summary'!K84","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B85","v":2018},{"$f":"'[1]RIA-Summary'!C85","v":0.434},{"$f":"'[1]RIA-Summary'!H85","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I85","v":0.192},{"$f":"'[1]RIA-Summary'!J85","v":2.8000000000000004E-2},{"$f":"'[1]RIA-Summary'!K85","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B86","v":2019},{"$f":"'[1]RIA-Summary'!C86","v":0.434},{"$f":"'[1]RIA-Summary'!H86","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I86","v":0.192},{"$f":"'[1]RIA-Summary'!J86","v":2.8000000000000004E-2},{"$f":"'[1]RIA-Summary'!K86","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B87","v":2020},{"$f":"'[1]RIA-Summary'!C87","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H87","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I87","v":0.192},{"$f":"'[1]RIA-Summary'!J87","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K87","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B88","v":2021},{"$f":"'[1]RIA-Summary'!C88","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H88","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I88","v":0.192},{"$f":"'[1]RIA-Summary'!J88","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K88","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B89","v":2022},{"$f":"'[1]RIA-Summary'!C89","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H89","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I89","v":0.192},{"$f":"'[1]RIA-Summary'!J89","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K89","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B90","v":2023},{"$f":"'[1]RIA-Summary'!C90","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H90","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I90","v":0.192},{"$f":"'[1]RIA-Summary'!J90","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K90","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B91","v":2024},{"$f":"'[1]RIA-Summary'!C91","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H91","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I91","v":0.192},{"$f":"'[1]RIA-Summary'!J91","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K91","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B92","v":2025},{"$f":"'[1]RIA-Summary'!C92","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H92","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I92","v":0.192},{"$f":"'[1]RIA-Summary'!J92","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K92","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B93","v":2026},{"$f":"'[1]RIA-Summary'!C93","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H93","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I93","v":0.192},{"$f":"'[1]RIA-Summary'!J93","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K93","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B94","v":2027},{"$f":"'[1]RIA-Summary'!C94","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H94","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I94","v":0.192},{"$f":"'[1]RIA-Summary'!J94","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K94","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B95","v":2028},{"$f":"'[1]RIA-Summary'!C95","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H95","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I95","v":0.192},{"$f":"'[1]RIA-Summary'!J95","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K95","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B96","v":2029},{"$f":"'[1]RIA-Summary'!C96","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H96","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I96","v":0.192},{"$f":"'[1]RIA-Summary'!J96","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K96","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B97","v":2030},{"$f":"'[1]RIA-Summary'!C97","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H97","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I97","v":0.192},{"$f":"'[1]RIA-Summary'!J97","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K97","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B98","v":2031},{"$f":"'[1]RIA-Summary'!C98","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H98","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I98","v":0.192},{"$f":"'[1]RIA-Summary'!J98","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K98","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B99","v":2032},{"$f":"'[1]RIA-Summary'!C99","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H99","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I99","v":0.192},{"$f":"'[1]RIA-Summary'!J99","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K99","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B100","v":2033},{"$f":"'[1]RIA-Summary'!C100","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H100","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I100","v":0.192},{"$f":"'[1]RIA-Summary'!J100","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K100","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B101","v":2034},{"$f":"'[1]RIA-Summary'!C101","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H101","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I101","v":0.192},{"$f":"'[1]RIA-Summary'!J101","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K101","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B102","v":2035},{"$f":"'[1]RIA-Summary'!C102","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H102","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I102","v":0.192},{"$f":"'[1]RIA-Summary'!J102","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K102","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B103","v":2036},{"$f":"'[1]RIA-Summary'!C103","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H103","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I103","v":0.192},{"$f":"'[1]RIA-Summary'!J103","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K103","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B104","v":2037},{"$f":"'[1]RIA-Summary'!C104","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H104","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I104","v":0.192},{"$f":"'[1]RIA-Summary'!J104","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K104","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B105","v":2038},{"$f":"'[1]RIA-Summary'!C105","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H105","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I105","v":0.192},{"$f":"'[1]RIA-Summary'!J105","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K105","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B106","v":2039},{"$f":"'[1]RIA-Summary'!C106","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H106","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I106","v":0.192},{"$f":"'[1]RIA-Summary'!J106","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K106","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B107","v":2040},{"$f":"'[1]RIA-Summary'!C107","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H107","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I107","v":0.192},{"$f":"'[1]RIA-Summary'!J107","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K107","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B108","v":2041},{"$f":"'[1]RIA-Summary'!C108","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H108","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I108","v":0.192},{"$f":"'[1]RIA-Summary'!J108","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K108","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B109","v":2042},{"$f":"'[1]RIA-Summary'!C109","v":0.43380000000000002},{"$f":"'[1]RIA-Summary'!H109","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I109","v":0.192},{"$f":"'[1]RIA-Summary'!J109","v":2.8200000000000003E-2},{"$f":"'[1]RIA-Summary'!K109","v":0},1]
[]
[null,{"$f":"'[1]RIA-Summary'!L112","v":"Manufacturer Tax Credits"}]
[null,null,0,1,2,3,4]
[null,{"$f":"'[1]RIA-Summary'!B123","v":2012},{"$f":"'[1]RIA-Summary'!C123","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H123","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I123","v":0.192},{"$f":"'[1]RIA-Summary'!J123","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K123","v":0},{"$f":"SUM(C72:G72)","v":1}]
[null,{"$f":"'[1]RIA-Summary'!B124","v":2013},{"$f":"'[1]RIA-Summary'!C124","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H124","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I124","v":0.192},{"$f":"'[1]RIA-Summary'!J124","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K124","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B125","v":2014},{"$f":"'[1]RIA-Summary'!C125","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H125","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I125","v":0.192},{"$f":"'[1]RIA-Summary'!J125","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K125","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B126","v":2015},{"$f":"'[1]RIA-Summary'!C126","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H126","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I126","v":0.192},{"$f":"'[1]RIA-Summary'!J126","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K126","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B127","v":2016},{"$f":"'[1]RIA-Summary'!C127","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H127","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I127","v":0.192},{"$f":"'[1]RIA-Summary'!J127","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K127","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B128","v":2017},{"$f":"'[1]RIA-Summary'!C128","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H128","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I128","v":0.192},{"$f":"'[1]RIA-Summary'!J128","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K128","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B129","v":2018},{"$f":"'[1]RIA-Summary'!C129","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H129","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I129","v":0.192},{"$f":"'[1]RIA-Summary'!J129","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K129","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B130","v":2019},{"$f":"'[1]RIA-Summary'!C130","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H130","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I130","v":0.192},{"$f":"'[1]RIA-Summary'!J130","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K130","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B131","v":2020},{"$f":"'[1]RIA-Summary'!C131","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H131","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I131","v":0.192},{"$f":"'[1]RIA-Summary'!J131","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K131","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B132","v":2021},{"$f":"'[1]RIA-Summary'!C132","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H132","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I132","v":0.192},{"$f":"'[1]RIA-Summary'!J132","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K132","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B133","v":2022},{"$f":"'[1]RIA-Summary'!C133","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H133","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I133","v":0.192},{"$f":"'[1]RIA-Summary'!J133","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K133","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B134","v":2023},{"$f":"'[1]RIA-Summary'!C134","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H134","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I134","v":0.192},{"$f":"'[1]RIA-Summary'!J134","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K134","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B135","v":2024},{"$f":"'[1]RIA-Summary'!C135","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H135","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I135","v":0.192},{"$f":"'[1]RIA-Summary'!J135","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K135","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B136","v":2025},{"$f":"'[1]RIA-Summary'!C136","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H136","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I136","v":0.192},{"$f":"'[1]RIA-Summary'!J136","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K136","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B137","v":2026},{"$f":"'[1]RIA-Summary'!C137","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H137","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I137","v":0.192},{"$f":"'[1]RIA-Summary'!J137","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K137","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B138","v":2027},{"$f":"'[1]RIA-Summary'!C138","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H138","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I138","v":0.192},{"$f":"'[1]RIA-Summary'!J138","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K138","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B139","v":2028},{"$f":"'[1]RIA-Summary'!C139","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H139","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I139","v":0.192},{"$f":"'[1]RIA-Summary'!J139","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K139","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B140","v":2029},{"$f":"'[1]RIA-Summary'!C140","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H140","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I140","v":0.192},{"$f":"'[1]RIA-Summary'!J140","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K140","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B141","v":2030},{"$f":"'[1]RIA-Summary'!C141","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H141","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I141","v":0.192},{"$f":"'[1]RIA-Summary'!J141","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K141","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B142","v":2031},{"$f":"'[1]RIA-Summary'!C142","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H142","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I142","v":0.192},{"$f":"'[1]RIA-Summary'!J142","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K142","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B143","v":2032},{"$f":"'[1]RIA-Summary'!C143","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H143","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I143","v":0.192},{"$f":"'[1]RIA-Summary'!J143","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K143","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B144","v":2033},{"$f":"'[1]RIA-Summary'!C144","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H144","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I144","v":0.192},{"$f":"'[1]RIA-Summary'!J144","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K144","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B145","v":2034},{"$f":"'[1]RIA-Summary'!C145","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H145","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I145","v":0.192},{"$f":"'[1]RIA-Summary'!J145","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K145","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B146","v":2035},{"$f":"'[1]RIA-Summary'!C146","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H146","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I146","v":0.192},{"$f":"'[1]RIA-Summary'!J146","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K146","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B147","v":2036},{"$f":"'[1]RIA-Summary'!C147","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H147","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I147","v":0.192},{"$f":"'[1]RIA-Summary'!J147","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K147","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B148","v":2037},{"$f":"'[1]RIA-Summary'!C148","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H148","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I148","v":0.192},{"$f":"'[1]RIA-Summary'!J148","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K148","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B149","v":2038},{"$f":"'[1]RIA-Summary'!C149","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H149","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I149","v":0.192},{"$f":"'[1]RIA-Summary'!J149","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K149","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B150","v":2039},{"$f":"'[1]RIA-Summary'!C150","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H150","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I150","v":0.192},{"$f":"'[1]RIA-Summary'!J150","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K150","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B151","v":2040},{"$f":"'[1]RIA-Summary'!C151","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H151","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I151","v":0.192},{"$f":"'[1]RIA-Summary'!J151","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K151","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B152","v":2041},{"$f":"'[1]RIA-Summary'!C152","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H152","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I152","v":0.192},{"$f":"'[1]RIA-Summary'!J152","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K152","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B153","v":2042},{"$f":"'[1]RIA-Summary'!C153","v":0.44800000000000001},{"$f":"'[1]RIA-Summary'!H153","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I153","v":0.192},{"$f":"'[1]RIA-Summary'!J153","v":1.4000000000000002E-2},{"$f":"'[1]RIA-Summary'!K153","v":0},1]
[]
[null,{"$f":"'[1]RIA-Summary'!L156","v":"Bulk Govt Purchases"}]
[null,null,0,1,2,3,4]
[null,{"$f":"'[1]RIA-Summary'!B167","v":2012},{"$f":"'[1]RIA-Summary'!C167","v":0.46102720000000003},{"$f":"'[1]RIA-Summary'!H167","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I167","v":0.192},{"$f":"'[1]RIA-Summary'!J167","v":9.7280000000000012E-4},{"$f":"'[1]RIA-Summary'!K167","v":0},{"$f":"SUM(C106:G106)","v":1}]
[null,{"$f":"'[1]RIA-Summary'!B168","v":2013},{"$f":"'[1]RIA-Summary'!C168","v":0.46005440000000003},{"$f":"'[1]RIA-Summary'!H168","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I168","v":0.192},{"$f":"'[1]RIA-Summary'!J168","v":1.9456000000000002E-3},{"$f":"'[1]RIA-Summary'!K168","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B169","v":2014},{"$f":"'[1]RIA-Summary'!C169","v":0.45908160000000003},{"$f":"'[1]RIA-Summary'!H169","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I169","v":0.192},{"$f":"'[1]RIA-Summary'!J169","v":2.9184000000000002E-3},{"$f":"'[1]RIA-Summary'!K169","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B170","v":2015},{"$f":"'[1]RIA-Summary'!C170","v":0.45810880000000004},{"$f":"'[1]RIA-Summary'!H170","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I170","v":0.192},{"$f":"'[1]RIA-Summary'!J170","v":3.8912000000000005E-3},{"$f":"'[1]RIA-Summary'!K170","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B171","v":2016},{"$f":"'[1]RIA-Summary'!C171","v":0.45713600000000004},{"$f":"'[1]RIA-Summary'!H171","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I171","v":0.192},{"$f":"'[1]RIA-Summary'!J171","v":4.8640000000000003E-3},{"$f":"'[1]RIA-Summary'!K171","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B172","v":2017},{"$f":"'[1]RIA-Summary'!C172","v":0.45616320000000005},{"$f":"'[1]RIA-Summary'!H172","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I172","v":0.192},{"$f":"'[1]RIA-Summary'!J172","v":5.8368000000000005E-3},{"$f":"'[1]RIA-Summary'!K172","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B173","v":2018},{"$f":"'[1]RIA-Summary'!C173","v":0.45519040000000005},{"$f":"'[1]RIA-Summary'!H173","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I173","v":0.192},{"$f":"'[1]RIA-Summary'!J173","v":6.8096000000000007E-3},{"$f":"'[1]RIA-Summary'!K173","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B174","v":2019},{"$f":"'[1]RIA-Summary'!C174","v":0.45421760000000005},{"$f":"'[1]RIA-Summary'!H174","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I174","v":0.192},{"$f":"'[1]RIA-Summary'!J174","v":7.7824000000000009E-3},{"$f":"'[1]RIA-Summary'!K174","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B175","v":2020},{"$f":"'[1]RIA-Summary'!C175","v":0.45324480000000006},{"$f":"'[1]RIA-Summary'!H175","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I175","v":0.192},{"$f":"'[1]RIA-Summary'!J175","v":8.7551999999999994E-3},{"$f":"'[1]RIA-Summary'!K175","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B176","v":2021},{"$f":"'[1]RIA-Summary'!C176","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H176","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I176","v":0.192},{"$f":"'[1]RIA-Summary'!J176","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K176","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B177","v":2022},{"$f":"'[1]RIA-Summary'!C177","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H177","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I177","v":0.192},{"$f":"'[1]RIA-Summary'!J177","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K177","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B178","v":2023},{"$f":"'[1]RIA-Summary'!C178","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H178","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I178","v":0.192},{"$f":"'[1]RIA-Summary'!J178","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K178","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B179","v":2024},{"$f":"'[1]RIA-Summary'!C179","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H179","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I179","v":0.192},{"$f":"'[1]RIA-Summary'!J179","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K179","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B180","v":2025},{"$f":"'[1]RIA-Summary'!C180","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H180","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I180","v":0.192},{"$f":"'[1]RIA-Summary'!J180","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K180","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B181","v":2026},{"$f":"'[1]RIA-Summary'!C181","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H181","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I181","v":0.192},{"$f":"'[1]RIA-Summary'!J181","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K181","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B182","v":2027},{"$f":"'[1]RIA-Summary'!C182","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H182","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I182","v":0.192},{"$f":"'[1]RIA-Summary'!J182","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K182","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B183","v":2028},{"$f":"'[1]RIA-Summary'!C183","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H183","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I183","v":0.192},{"$f":"'[1]RIA-Summary'!J183","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K183","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B184","v":2029},{"$f":"'[1]RIA-Summary'!C184","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H184","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I184","v":0.192},{"$f":"'[1]RIA-Summary'!J184","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K184","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B185","v":2030},{"$f":"'[1]RIA-Summary'!C185","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H185","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I185","v":0.192},{"$f":"'[1]RIA-Summary'!J185","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K185","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B186","v":2031},{"$f":"'[1]RIA-Summary'!C186","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H186","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I186","v":0.192},{"$f":"'[1]RIA-Summary'!J186","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K186","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B187","v":2032},{"$f":"'[1]RIA-Summary'!C187","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H187","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I187","v":0.192},{"$f":"'[1]RIA-Summary'!J187","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K187","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B188","v":2033},{"$f":"'[1]RIA-Summary'!C188","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H188","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I188","v":0.192},{"$f":"'[1]RIA-Summary'!J188","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K188","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B189","v":2034},{"$f":"'[1]RIA-Summary'!C189","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H189","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I189","v":0.192},{"$f":"'[1]RIA-Summary'!J189","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K189","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B190","v":2035},{"$f":"'[1]RIA-Summary'!C190","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H190","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I190","v":0.192},{"$f":"'[1]RIA-Summary'!J190","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K190","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B191","v":2036},{"$f":"'[1]RIA-Summary'!C191","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H191","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I191","v":0.192},{"$f":"'[1]RIA-Summary'!J191","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K191","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B192","v":2037},{"$f":"'[1]RIA-Summary'!C192","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H192","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I192","v":0.192},{"$f":"'[1]RIA-Summary'!J192","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K192","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B193","v":2038},{"$f":"'[1]RIA-Summary'!C193","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H193","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I193","v":0.192},{"$f":"'[1]RIA-Summary'!J193","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K193","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B194","v":2039},{"$f":"'[1]RIA-Summary'!C194","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H194","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I194","v":0.192},{"$f":"'[1]RIA-Summary'!J194","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K194","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B195","v":2040},{"$f":"'[1]RIA-Summary'!C195","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H195","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I195","v":0.192},{"$f":"'[1]RIA-Summary'!J195","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K195","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B196","v":2041},{"$f":"'[1]RIA-Summary'!C196","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H196","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I196","v":0.192},{"$f":"'[1]RIA-Summary'!J196","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K196","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B197","v":2042},{"$f":"'[1]RIA-Summary'!C197","v":0.45227200000000006},{"$f":"'[1]RIA-Summary'!H197","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I197","v":0.192},{"$f":"'[1]RIA-Summary'!J197","v":9.7280000000000005E-3},{"$f":"'[1]RIA-Summary'!K197","v":0},1]
[]
[null,{"$f":"'[1]RIA-Summary'!L200","v":"Voluntary EE Targets"}]
[null,null,0,1,2,3,4]
[null,{"$f":"'[1]RIA-Summary'!B211","v":2012},{"$f":"'[1]RIA-Summary'!C211","v":0.31600000000000006},{"$f":"'[1]RIA-Summary'!H211","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I211","v":0.192},{"$f":"'[1]RIA-Summary'!J211","v":0.14599999999999999},{"$f":"'[1]RIA-Summary'!K211","v":0},{"$f":"SUM(C140:G140)","v":1}]
[null,{"$f":"'[1]RIA-Summary'!B212","v":2013},{"$f":"'[1]RIA-Summary'!C212","v":9.5432470064049008E-2},{"$f":"'[1]RIA-Summary'!H212","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I212","v":0.192},{"$f":"'[1]RIA-Summary'!J212","v":0.36656752993595104},{"$f":"'[1]RIA-Summary'!K212","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B213","v":2014},{"$f":"'[1]RIA-Summary'!C213","v":2.5601689401541589E-2},{"$f":"'[1]RIA-Summary'!H213","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I213","v":0.192},{"$f":"'[1]RIA-Summary'!J213","v":0.43639831059845846},{"$f":"'[1]RIA-Summary'!K213","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B214","v":2015},{"$f":"'[1]RIA-Summary'!C214","v":2.5601689401541589E-2},{"$f":"'[1]RIA-Summary'!H214","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I214","v":0.192},{"$f":"'[1]RIA-Summary'!J214","v":0.43639831059845846},{"$f":"'[1]RIA-Summary'!K214","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B215","v":2016},{"$f":"'[1]RIA-Summary'!C215","v":2.5601689401541589E-2},{"$f":"'[1]RIA-Summary'!H215","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I215","v":0.192},{"$f":"'[1]RIA-Summary'!J215","v":0.43639831059845846},{"$f":"'[1]RIA-Summary'!K215","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B216","v":2017},{"$f":"'[1]RIA-Summary'!C216","v":0},{"$f":"'[1]RIA-Summary'!H216","v":0.33800000000000008},{"$f":"'[1]RIA-Summary'!I216","v":0.192},{"$f":"'[1]RIA-Summary'!J216","v":0.47},{"$f":"'[1]RIA-Summary'!K216","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B217","v":2018},{"$f":"'[1]RIA-Summary'!C217","v":0},{"$f":"'[1]RIA-Summary'!H217","v":0.31800000000000006},{"$f":"'[1]RIA-Summary'!I217","v":0.192},{"$f":"'[1]RIA-Summary'!J217","v":0.49},{"$f":"'[1]RIA-Summary'!K217","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B218","v":2019},{"$f":"'[1]RIA-Summary'!C218","v":0},{"$f":"'[1]RIA-Summary'!H218","v":0.28800000000000003},{"$f":"'[1]RIA-Summary'!I218","v":0.192},{"$f":"'[1]RIA-Summary'!J218","v":0.52},{"$f":"'[1]RIA-Summary'!K218","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B219","v":2020},{"$f":"'[1]RIA-Summary'!C219","v":0},{"$f":"'[1]RIA-Summary'!H219","v":0.25800000000000001},{"$f":"'[1]RIA-Summary'!I219","v":0.192},{"$f":"'[1]RIA-Summary'!J219","v":0.55000000000000004},{"$f":"'[1]RIA-Summary'!K219","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B220","v":2021},{"$f":"'[1]RIA-Summary'!C220","v":0},{"$f":"'[1]RIA-Summary'!H220","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I220","v":0.192},{"$f":"'[1]RIA-Summary'!J220","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K220","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B221","v":2022},{"$f":"'[1]RIA-Summary'!C221","v":0},{"$f":"'[1]RIA-Summary'!H221","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I221","v":0.192},{"$f":"'[1]RIA-Summary'!J221","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K221","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B222","v":2023},{"$f":"'[1]RIA-Summary'!C222","v":0},{"$f":"'[1]RIA-Summary'!H222","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I222","v":0.192},{"$f":"'[1]RIA-Summary'!J222","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K222","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B223","v":2024},{"$f":"'[1]RIA-Summary'!C223","v":0},{"$f":"'[1]RIA-Summary'!H223","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I223","v":0.192},{"$f":"'[1]RIA-Summary'!J223","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K223","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B224","v":2025},{"$f":"'[1]RIA-Summary'!C224","v":0},{"$f":"'[1]RIA-Summary'!H224","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I224","v":0.192},{"$f":"'[1]RIA-Summary'!J224","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K224","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B225","v":2026},{"$f":"'[1]RIA-Summary'!C225","v":0},{"$f":"'[1]RIA-Summary'!H225","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I225","v":0.192},{"$f":"'[1]RIA-Summary'!J225","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K225","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B226","v":2027},{"$f":"'[1]RIA-Summary'!C226","v":0},{"$f":"'[1]RIA-Summary'!H226","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I226","v":0.192},{"$f":"'[1]RIA-Summary'!J226","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K226","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B227","v":2028},{"$f":"'[1]RIA-Summary'!C227","v":0},{"$f":"'[1]RIA-Summary'!H227","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I227","v":0.192},{"$f":"'[1]RIA-Summary'!J227","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K227","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B228","v":2029},{"$f":"'[1]RIA-Summary'!C228","v":0},{"$f":"'[1]RIA-Summary'!H228","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I228","v":0.192},{"$f":"'[1]RIA-Summary'!J228","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K228","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B229","v":2030},{"$f":"'[1]RIA-Summary'!C229","v":0},{"$f":"'[1]RIA-Summary'!H229","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I229","v":0.192},{"$f":"'[1]RIA-Summary'!J229","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K229","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B230","v":2031},{"$f":"'[1]RIA-Summary'!C230","v":0},{"$f":"'[1]RIA-Summary'!H230","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I230","v":0.192},{"$f":"'[1]RIA-Summary'!J230","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K230","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B231","v":2032},{"$f":"'[1]RIA-Summary'!C231","v":0},{"$f":"'[1]RIA-Summary'!H231","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I231","v":0.192},{"$f":"'[1]RIA-Summary'!J231","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K231","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B232","v":2033},{"$f":"'[1]RIA-Summary'!C232","v":0},{"$f":"'[1]RIA-Summary'!H232","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I232","v":0.192},{"$f":"'[1]RIA-Summary'!J232","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K232","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B233","v":2034},{"$f":"'[1]RIA-Summary'!C233","v":0},{"$f":"'[1]RIA-Summary'!H233","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I233","v":0.192},{"$f":"'[1]RIA-Summary'!J233","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K233","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B234","v":2035},{"$f":"'[1]RIA-Summary'!C234","v":0},{"$f":"'[1]RIA-Summary'!H234","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I234","v":0.192},{"$f":"'[1]RIA-Summary'!J234","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K234","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B235","v":2036},{"$f":"'[1]RIA-Summary'!C235","v":0},{"$f":"'[1]RIA-Summary'!H235","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I235","v":0.192},{"$f":"'[1]RIA-Summary'!J235","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K235","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B236","v":2037},{"$f":"'[1]RIA-Summary'!C236","v":0},{"$f":"'[1]RIA-Summary'!H236","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I236","v":0.192},{"$f":"'[1]RIA-Summary'!J236","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K236","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B237","v":2038},{"$f":"'[1]RIA-Summary'!C237","v":0},{"$f":"'[1]RIA-Summary'!H237","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I237","v":0.192},{"$f":"'[1]RIA-Summary'!J237","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K237","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B238","v":2039},{"$f":"'[1]RIA-Summary'!C238","v":0},{"$f":"'[1]RIA-Summary'!H238","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I238","v":0.192},{"$f":"'[1]RIA-Summary'!J238","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K238","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B239","v":2040},{"$f":"'[1]RIA-Summary'!C239","v":0},{"$f":"'[1]RIA-Summary'!H239","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I239","v":0.192},{"$f":"'[1]RIA-Summary'!J239","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K239","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B240","v":2041},{"$f":"'[1]RIA-Summary'!C240","v":0},{"$f":"'[1]RIA-Summary'!H240","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I240","v":0.192},{"$f":"'[1]RIA-Summary'!J240","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K240","v":0},1]
[null,{"$f":"'[1]RIA-Summary'!B241","v":2042},{"$f":"'[1]RIA-Summary'!C241","v":0},{"$f":"'[1]RIA-Summary'!H241","v":0.22800000000000009},{"$f":"'[1]RIA-Summary'!I241","v":0.192},{"$f":"'[1]RIA-Summary'!J241","v":0.57999999999999996},{"$f":"'[1]RIA-Summary'!K241","v":0},1]
[]
[null,{"$f":"'[1]RIA-Summary'!L244","v":"Early Replacement "}]
[null,null,0,1,2,3,4]
[null,{"$f":"'[1]RIA-Summary'!B255","v":2012},{"$f":"'[1]RIA-Summary'!C255","v":0.26011751577635278},{"$f":"'[1]RIA-Summary'!H255","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I255","v":0.192},{"$f":"'[1]RIA-Summary'!J255","v":0.20188248422364724},{"$f":"'[1]RIA-Summary'!K255","v":0},{"$f":"SUM(C174:G174)","v":1},{"$f":"'[1]RIA-Summary'!M255","v":0.20188248422364724}]
[null,{"$f":"'[1]RIA-Summary'!B256","v":2013},{"$f":"'[1]RIA-Summary'!C256","v":7.9365860628430651E-2},{"$f":"'[1]RIA-Summary'!H256","v":0.34599999999999997},{"$f":"'[1]RIA-Summary'!I256","v":0.192},{"$f":"'[1]RIA-Summary'!J256","v":0.38263413937156937},{"$f":"'[1]RIA-Summary'!K256","v":0},1,{"$f":"'[1]RIA-Summary'!M256","v":0.18075165514792213}]
[null,{"$f":"'[1]RIA-Summary'!B257","v":2014},{"$f":"'[1]RIA-Summary'!C257","v":0},{"$f":"'[1]RIA-Summary'!H257","v":0.26318000607593461},{"$f":"'[1]RIA-Summary'!I257","v":0.192},{"$f":"'[1]RIA-Summary'!J257","v":0.54481999392406544},{"$f":"'[1]RIA-Summary'!K257","v":0},1,{"$f":"'[1]RIA-Summary'!M257","v":0.16218585455249601}]
[null,{"$f":"'[1]RIA-Summary'!B258","v":2015},{"$f":"'[1]RIA-Summary'!C258","v":0},{"$f":"'[1]RIA-Summary'!H258","v":0.12522704657487965},{"$f":"'[1]RIA-Summary'!I258","v":0.192},{"$f":"'[1]RIA-Summary'!J258","v":0.68277295342512034},{"$f":"'[1]RIA-Summary'!K258","v":0},1,{"$f":"'[1]RIA-Summary'!M258","v":0.13795295950105496}]
[null,{"$f":"'[1]RIA-Summary'!B259","v":2016},{"$f":"'[1]RIA-Summary'!C259","v":0},{"$f":"'[1]RIA-Summary'!H259","v":1.8540774021539863E-2},{"$f":"'[1]RIA-Summary'!I259","v":0.192},{"$f":"'[1]RIA-Summary'!J259","v":0.78945922597846008},{"$f":"'[1]RIA-Summary'!K259","v":0},1,{"$f":"'[1]RIA-Summary'!M259","v":0.10668627255333979}]
[null,{"$f":"'[1]RIA-Summary'!B260","v":2017},{"$f":"'[1]RIA-Summary'!C260","v":0},{"$f":"'[1]RIA-Summary'!H260","v":0},{"$f":"'[1]RIA-Summary'!I260","v":0.12862272427513877},{"$f":"'[1]RIA-Summary'!J260","v":0.87137727572486123},{"$f":"'[1]RIA-Summary'!K260","v":0},1,{"$f":"'[1]RIA-Summary'!M260","v":8.19180497464011E-2}]
[null,{"$f":"'[1]RIA-Summary'!B261","v":2018},{"$f":"'[1]RIA-Summary'!C261","v":0},{"$f":"'[1]RIA-Summary'!H261","v":0},{"$f":"'[1]RIA-Summary'!I261","v":6.1610272271300462E-2},{"$f":"'[1]RIA-Summary'!J261","v":0.93838972772869955},{"$f":"'[1]RIA-Summary'!K261","v":0},1,{"$f":"'[1]RIA-Summary'!M261","v":6.7012452003838305E-2}]
[null,{"$f":"'[1]RIA-Summary'!B262","v":2019},{"$f":"'[1]RIA-Summary'!C262","v":0},{"$f":"'[1]RIA-Summary'!H262","v":0},{"$f":"'[1]RIA-Summary'!I262","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J262","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K262","v":0},1,{"$f":"'[1]RIA-Summary'!M262","v":6.1034446323350471E-2}]
[null,{"$f":"'[1]RIA-Summary'!B263","v":2020},{"$f":"'[1]RIA-Summary'!C263","v":0},{"$f":"'[1]RIA-Summary'!H263","v":0},{"$f":"'[1]RIA-Summary'!I263","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J263","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K263","v":0},1,{"$f":"'[1]RIA-Summary'!M263","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B264","v":2021},{"$f":"'[1]RIA-Summary'!C264","v":0},{"$f":"'[1]RIA-Summary'!H264","v":0},{"$f":"'[1]RIA-Summary'!I264","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J264","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K264","v":0},1,{"$f":"'[1]RIA-Summary'!M264","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B265","v":2022},{"$f":"'[1]RIA-Summary'!C265","v":0},{"$f":"'[1]RIA-Summary'!H265","v":0},{"$f":"'[1]RIA-Summary'!I265","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J265","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K265","v":0},1,{"$f":"'[1]RIA-Summary'!M265","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B266","v":2023},{"$f":"'[1]RIA-Summary'!C266","v":0},{"$f":"'[1]RIA-Summary'!H266","v":0},{"$f":"'[1]RIA-Summary'!I266","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J266","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K266","v":0},1,{"$f":"'[1]RIA-Summary'!M266","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B267","v":2024},{"$f":"'[1]RIA-Summary'!C267","v":0},{"$f":"'[1]RIA-Summary'!H267","v":0},{"$f":"'[1]RIA-Summary'!I267","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J267","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K267","v":0},1,{"$f":"'[1]RIA-Summary'!M267","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B268","v":2025},{"$f":"'[1]RIA-Summary'!C268","v":0},{"$f":"'[1]RIA-Summary'!H268","v":0},{"$f":"'[1]RIA-Summary'!I268","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J268","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K268","v":0},1,{"$f":"'[1]RIA-Summary'!M268","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B269","v":2026},{"$f":"'[1]RIA-Summary'!C269","v":0},{"$f":"'[1]RIA-Summary'!H269","v":0},{"$f":"'[1]RIA-Summary'!I269","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J269","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K269","v":0},1,{"$f":"'[1]RIA-Summary'!M269","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B270","v":2027},{"$f":"'[1]RIA-Summary'!C270","v":0},{"$f":"'[1]RIA-Summary'!H270","v":0},{"$f":"'[1]RIA-Summary'!I270","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J270","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K270","v":0},1,{"$f":"'[1]RIA-Summary'!M270","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B271","v":2028},{"$f":"'[1]RIA-Summary'!C271","v":0},{"$f":"'[1]RIA-Summary'!H271","v":0},{"$f":"'[1]RIA-Summary'!I271","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J271","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K271","v":0},1,{"$f":"'[1]RIA-Summary'!M271","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B272","v":2029},{"$f":"'[1]RIA-Summary'!C272","v":0},{"$f":"'[1]RIA-Summary'!H272","v":0},{"$f":"'[1]RIA-Summary'!I272","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J272","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K272","v":0},1,{"$f":"'[1]RIA-Summary'!M272","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B273","v":2030},{"$f":"'[1]RIA-Summary'!C273","v":0},{"$f":"'[1]RIA-Summary'!H273","v":0},{"$f":"'[1]RIA-Summary'!I273","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J273","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K273","v":0},1,{"$f":"'[1]RIA-Summary'!M273","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B274","v":2031},{"$f":"'[1]RIA-Summary'!C274","v":0},{"$f":"'[1]RIA-Summary'!H274","v":0},{"$f":"'[1]RIA-Summary'!I274","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J274","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K274","v":0},1,{"$f":"'[1]RIA-Summary'!M274","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B275","v":2032},{"$f":"'[1]RIA-Summary'!C275","v":0},{"$f":"'[1]RIA-Summary'!H275","v":0},{"$f":"'[1]RIA-Summary'!I275","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J275","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K275","v":0},1,{"$f":"'[1]RIA-Summary'!M275","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B276","v":2033},{"$f":"'[1]RIA-Summary'!C276","v":0},{"$f":"'[1]RIA-Summary'!H276","v":0},{"$f":"'[1]RIA-Summary'!I276","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J276","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K276","v":0},1,{"$f":"'[1]RIA-Summary'!M276","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B277","v":2034},{"$f":"'[1]RIA-Summary'!C277","v":0},{"$f":"'[1]RIA-Summary'!H277","v":0},{"$f":"'[1]RIA-Summary'!I277","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J277","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K277","v":0},1,{"$f":"'[1]RIA-Summary'!M277","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B278","v":2035},{"$f":"'[1]RIA-Summary'!C278","v":0},{"$f":"'[1]RIA-Summary'!H278","v":0},{"$f":"'[1]RIA-Summary'!I278","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J278","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K278","v":0},1,{"$f":"'[1]RIA-Summary'!M278","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B279","v":2036},{"$f":"'[1]RIA-Summary'!C279","v":0},{"$f":"'[1]RIA-Summary'!H279","v":0},{"$f":"'[1]RIA-Summary'!I279","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J279","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K279","v":0},1,{"$f":"'[1]RIA-Summary'!M279","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B280","v":2037},{"$f":"'[1]RIA-Summary'!C280","v":0},{"$f":"'[1]RIA-Summary'!H280","v":0},{"$f":"'[1]RIA-Summary'!I280","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J280","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K280","v":0},1,{"$f":"'[1]RIA-Summary'!M280","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B281","v":2038},{"$f":"'[1]RIA-Summary'!C281","v":0},{"$f":"'[1]RIA-Summary'!H281","v":0},{"$f":"'[1]RIA-Summary'!I281","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J281","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K281","v":0},1,{"$f":"'[1]RIA-Summary'!M281","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B282","v":2039},{"$f":"'[1]RIA-Summary'!C282","v":0},{"$f":"'[1]RIA-Summary'!H282","v":0},{"$f":"'[1]RIA-Summary'!I282","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J282","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K282","v":0},1,{"$f":"'[1]RIA-Summary'!M282","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B283","v":2040},{"$f":"'[1]RIA-Summary'!C283","v":0},{"$f":"'[1]RIA-Summary'!H283","v":0},{"$f":"'[1]RIA-Summary'!I283","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J283","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K283","v":0},1,{"$f":"'[1]RIA-Summary'!M283","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B284","v":2041},{"$f":"'[1]RIA-Summary'!C284","v":0},{"$f":"'[1]RIA-Summary'!H284","v":0},{"$f":"'[1]RIA-Summary'!I284","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J284","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K284","v":0},1,{"$f":"'[1]RIA-Summary'!M284","v":0}]
[null,{"$f":"'[1]RIA-Summary'!B285","v":2042},{"$f":"'[1]RIA-Summary'!C285","v":0},{"$f":"'[1]RIA-Summary'!H285","v":0},{"$f":"'[1]RIA-Summary'!I285","v":5.7582594794999137E-4},{"$f":"'[1]RIA-Summary'!J285","v":0.99942417405204997},{"$f":"'[1]RIA-Summary'!K285","v":0},1,{"$f":"'[1]RIA-Summary'!M285","v":0}]

{"sheet":"Rebate PC1 (noBarriers)","index":12,"n_rows":91,"n_cols":12,"rows_kept":91,"cut":false,"hidden":false,"merged":[[11,2,13,2],[11,3,11,6],[11,7,11,9],[11,10,12,11],[12,3,12,5],[12,6,13,6],[12,8,12,9]]}
["Rebate Value",2]
["Product Class","PC1"]
["Standard @ Efficiency Level",{"$f":"iStd_MWO","v":3}]
[]
[null,"No Rebate","With Rebate"]
["Designs at or above CSL"]
["BC Ratio",{"$f":"OFFSET(K15,iStd_MWO,0)","v":14.720552321892063},{"$f":"OFFSET(L15,iStd_MWO,0)","v":1000000}]
["Market Share",{"$f":"implRate(0,reb_bcNo)","v":0.93007082456110213},{"$f":"implRate(reb_barrierLvl,reb_bcYes)","v":0.99975476030511912}]
["Mkt shr Increase",{"$f":"reb_mktYes-reb_mktNoEst","v":6.992653343894617E-2},{"$f":"implRate(reb_barrierLvl,reb_bcNo)","v":0.92982822686617295}]
["Estimated mkt barrier level",{"$f":"IF(ROUNDDOWN(reb_barrierLvl,3)=0,\"No\",IF(ROUNDUP(reb_barrierLvl,3)=5,\"xHigh\",$I$41&\" - \"&$K$41))","v":"No Barriers - Low"},{"$f":"IF(reb_mktNo<1,estBarrier(reb_bcNo,reb_mktNo),0)","v":1.220703125E-3}]
[]
[null,null,"UEC\n(kWh)","Operating Costs",null,null,null,"Installed Cost",null,null,"BC Ratio"]
[null,null,null,"Design",null,null,"Incremental","Design","Incremental"]
[null,null,null,"Energy Cost","Mnt+Rpr Cost","Total",null,null,"No Rebate","With Rebate","No Rebate","With Rebate"]
[0,{"$f":"'Input and Summary'!B28:B32","v":"Baseline"},{"$f":"'Input and Summary'!D28:D32","v":34.750176747020568},{"$f":"C15:C19*SUMPRODUCT(fSurv,INDEX(kWhPrice,,iSc))","v":37.861260571906428},0,{"$f":"D15:D19+E15:E19","v":37.861260571906428},null,{"$f":"'Input and Summary'!E28:E32","v":223.26990000000001},null,null,0,0]
[{"$f":"A15+1","v":1},1,17.375088373510284,18.930630285953214,0,18.930630285953214,{"$f":"F16:F19-$F$15","v":-18.930630285953214},223.6636,{"$f":"H16:H19-$H$15","v":0.3936999999999955},{"$f":"MAX(0,I16-$B$1)","v":0},{"$f":"-IF(I16:J19>0,$G16:$G19/I16:J19,-1000000)","v":48.083897094115905},1000000]
[2,2,13.031316280132666,14.197972714464859,0,14.197972714464859,-23.663287857441567,224.1491,0.87919999999999732,{"$f":"MAX(0,I17-$B$1)","v":0},26.914567626753456,1000000]
[3,3,8.687544186755142,9.4653151429766069,0,9.4653151429766069,-28.395945428929821,225.19890000000001,1.929000000000002,{"$f":"MAX(0,I18-$B$1)","v":0},14.720552321892063,1000000]
[4,4,0.17375088373510369,0.18930630285953307,0,0.18930630285953307,-37.671954269046893,230.0016,6.7316999999999894,{"$f":"MAX(0,I19-$B$1)","v":4.7316999999999894},5.5962021880129766,7.9616108944030639]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[]
[]
[null,null,0,1,2.5,4,5]
[null,null,"No","Low","Moderate","High","xHigh"]
[null,"r",1,0.5,0.25,0.25,0.25,null,null,null,0]
[null,"Max",1,0.8,0.7,0.6,0.5]
[null,"Mid",10,2,0.3,0.1,0.04]
[null,"Fit",1,1.7,1.7,1.7,1.7]
[]
[null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(reb_barrierLvl,$C$33:$G$33,1)","v":0}," ",{"$f":"INDEX(C33:G33,1+MATCH(reb_barrierLvl,$C$33:$G$33))","v":1}]
[null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(reb_barrierLvl,$C$33:$G$34,2) & \" Barriers\"","v":"No Barriers"},"Estimated",{"$f":"INDEX(C34:G34,1+MATCH(reb_barrierLvl,$C$33:$G$33))","v":"Low"}]
[null,null,null,null,null,null,null,1E-3,{"$f":"implRate($I$40,$H42)","v":9.8910990000098915E-6},{"$f":"implRate(reb_barrierLvl,$H42)","v":9.8346978726780498E-6},{"$f":"implRate($K$40,$H42)","v":1.0317694936752174E-8}]
[null,null,null,null,null,null,null,0.1,4.5454545454545456E-2,4.5396025108758134E-2,2.3192252489106255E-3]
[null,null,null,null,null,null,null,0.2,0.1111111111111111,0.11101320727222662,1.2652927780082767E-2]
[null,null,null,null,null,null,null,0.3,0.17307692307692304,0.17295172508635628,3.0843818756814311E-2]
[null,null,null,null,null,null,null,0.4,0.22857142857142856,0.2284254249939639,5.4171348939454529E-2]
[null,null,null,null,null,null,null,0.5,0.27777777777777779,0.2776153201694469,0.08]
[null,null,null,null,null,null,null,0.6,0.3214285714285714,0.32125286401379544,0.10649949011199203]
[null,null,null,null,null,null,null,0.7,0.36029411764705882,0.36010761650135609,0.13258003790658168]
[null,null,null,null,null,null,null,0.8,0.39506172839506171,0.394866355959613,0.15765985167222415]
[null,null,null,null,null,null,null,0.9,0.42631578947368415,0.42611307107890978,0.18146696331741433]
[null,null,null,null,null,null,null,1,0.45454545454545453,0.45433661309889917,0.20390694318160013]
[null,null,null,null,null,null,null,2,0.63492063492063489,0.6346842027608276,0.36538613625643135]
[null,null,null,null,null,null,null,3,0.72580645161290325,0.72556357158711204,0.45821238473877562]
[null,null,null,null,null,null,null,4,0.78048780487804881,0.78024329005782278,0.51822334951817195]
[null,null,null,null,null,null,null,5,0.81699346405228757,0.81674870055883841,0.56025011207281183]
[null,null,null,null,null,null,null,6,0.84309133489461363,0.84284675500260364,0.59134567291648465]
[null,null,null,null,null,null,null,7,0.86267605633802824,0.86243178221366823,0.6152933183166166]
[null,null,null,null,null,null,null,8,0.87791495198902614,0.87767099727775932,0.63430759305697915]
[null,null,null,null,null,null,null,9,0.89010989010989006,0.88986623079755178,0.64977238249960201]
[null,null,null,null,null,null,null,10,0.90009000900089997,0.89984661003102129,0.66259756218709587]
[null,null,null,null,null,null,null,12,0.91544818817546103,0.91520520507173952,0.68263937701347988]
[null,null,null,null,null,null,null,14,0.92671394799054374,0.92647126469051921,0.69758216469377354]
[null,null,null,null,null,null,null,16,0.93533065400073057,0.93508818480016853,0.70915233601076932]
[null,null,null,null,null,null,null,18,0.94213434137830765,0.94189202444001063,0.71837580770042864]
[null,null,null,null,null,null,null,20,0.94764273868751481,0.94740052934052732,0.72590066062884917]
[null,null,null,null,null,null,null,22,0.95219358646468621,0.95195145216136279,0.73215644748354902]
[null,null,null,null,null,null,null,24,0.95601659751037349,0.95577451428963411,0.73743914965401558]
[null,null,null,null,null,null,null,26,0.95927344969490547,0.95903139973889584,0.7419593535470701]
[null,null,null,null,null,null,null,28,0.96208123696159031,0.96183920690208113,0.74587097636963884]
[null,null,null,null,null,null,null,30,0.96452684599721339,0.96428482572969498,0.74928912653311219]
[null,null,null,null,null,null,null,32,0.96667610686302274,0.96643408870579128,0.75230160948825564]
[null,null,null,null,null,null,null,34,0.9685798072894849,0.96833778537949478,0.75497656920982525]
[null,null,null,null,null,null,null,36,0.9702777569813581,{"$f":"implRate(reb_barrierLvl,$H74)","v":0.97003572683457573},0.75736769932054049]
[null,null,null,null,null,null,null,38,0.97180160172286167,0.97155955991042087,0.75951788028025302]
[null,null,null,null,null,null,null,40,0.97317681406240497,0.97293475796934525,0.76146177067677967]
[null,null,null,null,null,null,null,42,0.97442412859747007,0.97418205624110199,0.76322768745145186]
[null,null,null,null,null,null,null,44,0.97556059460821365,0.9753185045000502,0.76483899274156053]
[null,null,null,null,null,null,null,46,0.97660035999446149,0.97635825103433371,0.76631513205225388]
[null,null,null,null,null,null,null,48,0.97755526326954889,0.97731313466374348,0.76767242191253082]
[null,null,null,null,null,null,null,50,0.97843528629016474,0.97819313748766556,0.76892465481207328]
[null,null,null,null,null,null,null,55,0.98036038371791556,0.98011818318258537,0.77166857038170389]
[null,null,null,null,null,null,null,60,0.98196994080903421,0.98172768828100154,0.77396754516468003]
[null,null,null,null,null,null,null,65,0.98333566075501566,0.98309335714881518,0.7759216540409859]
[null,null,null,null,null,null,null,70,0.98450905145566714,0.98426669833220082,0.77760305871171365]
[null,null,null,null,null,null,null,75,0.98552806783937197,0.98528566709460041,0.77906510431498521]
[null,null,null,null,null,null,null,80,0.98642129436969217,0.98617884804891931,0.78034807657210403]
[null,null,null,null,null,null,null,85,0.98721066870712981,0.98696817889388344,0.78148296721357746]
[null,null,null,null,null,null,null,90,0.98791330755814666,0.98767077630822153,0.78249400770962552]
[null,null,null,null,null,null,null,95,0.98854276200490698,0.98830019130815316,0.78340041702501872]
[null,null,null,null,null,null,null,100,0.9891099000009892,0.9888672917603083,0.78421763384900467]

{"sheet":"Rebate PC2 (noBarriers)","index":13,"n_rows":91,"n_cols":12,"rows_kept":91,"cut":false,"hidden":false,"merged":[[11,2,13,2],[11,3,11,6],[11,7,11,9],[11,10,12,11],[12,3,12,5],[12,6,13,6],[12,8,12,9]]}
["Rebate Value",2]
["Product Class","PC2"]
["Standard @ Efficiency Level",{"$f":"iStd_Combo","v":3}]
[]
[null,"No Rebate","With Rebate"]
["Designs at or above CSL"]
["BC Ratio",{"$f":"OFFSET(K15,iStd_MWO,0)","v":1.5680081265374703},{"$f":"OFFSET(L15,iStd_MWO,0)","v":1.831893708250272}]
["Market Share",{"$f":"implRate(0,reb_bcNo)","v":0.57398700803692859},{"$f":"implRate(reb_barrierLvl,reb_bcYes)","v":0.61316100308018273}]
["Mkt shr Increase",{"$f":"reb_mktYes-reb_mktNoEst","v":3.94033376942029E-2},{"$f":"implRate(reb_barrierLvl,reb_bcNo)","v":0.57375766538597983}]
["Estimated mkt barrier level",{"$f":"IF(ROUNDDOWN(reb_barrierLvl,3)=0,\"No\",IF(ROUNDUP(reb_barrierLvl,3)=5,\"xHigh\",$I$41&\" - \"&$K$41))","v":"No Barriers - Low"},{"$f":"IF(reb_mktNo<1,estBarrier(reb_bcNo,reb_mktNo),0)","v":1.220703125E-3}]
[]
[null,null,"UEC\n(kWh)","Operating Costs",null,null,null,"Installed Cost",null,null,"BC Ratio"]
[null,null,null,"Design",null,null,"Incremental","Design","Incremental"]
[null,null,null,"Energy Cost","Mnt+Rpr Cost","Total",null,null,"No Rebate","With Rebate","No Rebate","With Rebate"]
[0,{"$f":"'Input and Summary'!B28:B32","v":"Baseline"},{"$f":"'Input and Summary'!D37:D41","v":39.093948840398276},{"$f":"C15:C19*SUMPRODUCT(fSurv,INDEX(kWhPrice,,iSc))","v":42.59391814339488},0,{"$f":"D15:D19+E15:E19","v":42.59391814339488},null,{"$f":"'Input and Summary'!E37:E41","v":482.16649999999998},null,null,0,0]
[{"$f":"A15+1","v":1},1,32.143913490994187,35.021666029013623,0,35.021666029013623,{"$f":"F16:F19-$F$15","v":-7.5722521143812571},482.16649999999998,{"$f":"H16:H19-$H$15","v":0},{"$f":"MAX(0,I16-$B$1)","v":0},{"$f":"-IF(I16:J19>0,$G16:$G19/I16:J19,-1000000)","v":1000000},1000000]
[2,2,23.456369304238947,25.55635088603691,0,25.55635088603691,-17.037567257357971,485.53699999999998,3.3704999999999927,{"$f":"MAX(0,I17-$B$1)","v":1.3704999999999927},5.0549079535255919,12.431643383697965]
[3,3,19.112597210861392,20.82369331454862,0,20.82369331454862,-21.77022482884626,496.0505,13.884000000000015,{"$f":"MAX(0,I18-$B$1)","v":11.884000000000015},1.5680081265374703,1.831893708250272]
[4,4,0.34750176747020739,0.37861260571906613,0,0.37861260571906613,-42.215305537675818,489.79300000000001,7.6265000000000214,{"$f":"MAX(0,I19-$B$1)","v":5.6265000000000214},5.5353445928900147,7.5029424220520138]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[]
[]
[null,null,0,1,2.5,4,5]
[null,null,"No","Low","Moderate","High","xHigh"]
[null,"r",1,0.5,0.25,0.25,0.25,null,null,null,0]
[null,"Max",1,0.8,0.7,0.6,0.5]
[null,"Mid",10,2,0.3,0.1,0.04]
[null,"Fit",1,1.7,1.7,1.7,1.7]
[]
[null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(reb_barrierLvl,$C$33:$G$33,1)","v":0}," ",{"$f":"INDEX(C33:G33,1+MATCH(reb_barrierLvl,$C$33:$G$33))","v":1}]
[null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(reb_barrierLvl,$C$33:$G$34,2) & \" Barriers\"","v":"No Barriers"},"Estimated",{"$f":"INDEX(C34:G34,1+MATCH(reb_barrierLvl,$C$33:$G$33))","v":"Low"}]
[null,null,null,null,null,null,null,1E-3,{"$f":"implRate($I$40,$H42)","v":9.8910990000098915E-6},{"$f":"implRate(reb_barrierLvl,$H42)","v":9.8346978726780498E-6},{"$f":"implRate($K$40,$H42)","v":1.0317694936752174E-8}]
[null,null,null,null,null,null,null,0.1,4.5454545454545456E-2,4.5396025108758134E-2,2.3192252489106255E-3]
[null,null,null,null,null,null,null,0.2,0.1111111111111111,0.11101320727222662,1.2652927780082767E-2]
[null,null,null,null,null,null,null,0.3,0.17307692307692304,0.17295172508635628,3.0843818756814311E-2]
[null,null,null,null,null,null,null,0.4,0.22857142857142856,0.2284254249939639,5.4171348939454529E-2]
[null,null,null,null,null,null,null,0.5,0.27777777777777779,0.2776153201694469,0.08]
[null,null,null,null,null,null,null,0.6,0.3214285714285714,0.32125286401379544,0.10649949011199203]
[null,null,null,null,null,null,null,0.7,0.36029411764705882,0.36010761650135609,0.13258003790658168]
[null,null,null,null,null,null,null,0.8,0.39506172839506171,0.394866355959613,0.15765985167222415]
[null,null,null,null,null,null,null,0.9,0.42631578947368415,0.42611307107890978,0.18146696331741433]
[null,null,null,null,null,null,null,1,0.45454545454545453,0.45433661309889917,0.20390694318160013]
[null,null,null,null,null,null,null,2,0.63492063492063489,0.6346842027608276,0.36538613625643135]
[null,null,null,null,null,null,null,3,0.72580645161290325,0.72556357158711204,0.45821238473877562]
[null,null,null,null,null,null,null,4,0.78048780487804881,0.78024329005782278,0.51822334951817195]
[null,null,null,null,null,null,null,5,0.81699346405228757,0.81674870055883841,0.56025011207281183]
[null,null,null,null,null,null,null,6,0.84309133489461363,0.84284675500260364,0.59134567291648465]
[null,null,null,null,null,null,null,7,0.86267605633802824,0.86243178221366823,0.6152933183166166]
[null,null,null,null,null,null,null,8,0.87791495198902614,0.87767099727775932,0.63430759305697915]
[null,null,null,null,null,null,null,9,0.89010989010989006,0.88986623079755178,0.64977238249960201]
[null,null,null,null,null,null,null,10,0.90009000900089997,0.89984661003102129,0.66259756218709587]
[null,null,null,null,null,null,null,12,0.91544818817546103,0.91520520507173952,0.68263937701347988]
[null,null,null,null,null,null,null,14,0.92671394799054374,0.92647126469051921,0.69758216469377354]
[null,null,null,null,null,null,null,16,0.93533065400073057,0.93508818480016853,0.70915233601076932]
[null,null,null,null,null,null,null,18,0.94213434137830765,0.94189202444001063,0.71837580770042864]
[null,null,null,null,null,null,null,20,0.94764273868751481,0.94740052934052732,0.72590066062884917]
[null,null,null,null,null,null,null,22,0.95219358646468621,0.95195145216136279,0.73215644748354902]
[null,null,null,null,null,null,null,24,0.95601659751037349,0.95577451428963411,0.73743914965401558]
[null,null,null,null,null,null,null,26,0.95927344969490547,0.95903139973889584,0.7419593535470701]
[null,null,null,null,null,null,null,28,0.96208123696159031,0.96183920690208113,0.74587097636963884]
[null,null,null,null,null,null,null,30,0.96452684599721339,0.96428482572969498,0.74928912653311219]
[null,null,null,null,null,null,null,32,0.96667610686302274,0.96643408870579128,0.75230160948825564]
[null,null,null,null,null,null,null,34,0.9685798072894849,0.96833778537949478,0.75497656920982525]
[null,null,null,null,null,null,null,36,0.9702777569813581,{"$f":"implRate(reb_barrierLvl,$H74)","v":0.97003572683457573},0.75736769932054049]
[null,null,null,null,null,null,null,38,0.97180160172286167,0.97155955991042087,0.75951788028025302]
[null,null,null,null,null,null,null,40,0.97317681406240497,0.97293475796934525,0.76146177067677967]
[null,null,null,null,null,null,null,42,0.97442412859747007,0.97418205624110199,0.76322768745145186]
[null,null,null,null,null,null,null,44,0.97556059460821365,0.9753185045000502,0.76483899274156053]
[null,null,null,null,null,null,null,46,0.97660035999446149,0.97635825103433371,0.76631513205225388]
[null,null,null,null,null,null,null,48,0.97755526326954889,0.97731313466374348,0.76767242191253082]
[null,null,null,null,null,null,null,50,0.97843528629016474,0.97819313748766556,0.76892465481207328]
[null,null,null,null,null,null,null,55,0.98036038371791556,0.98011818318258537,0.77166857038170389]
[null,null,null,null,null,null,null,60,0.98196994080903421,0.98172768828100154,0.77396754516468003]
[null,null,null,null,null,null,null,65,0.98333566075501566,0.98309335714881518,0.7759216540409859]
[null,null,null,null,null,null,null,70,0.98450905145566714,0.98426669833220082,0.77760305871171365]
[null,null,null,null,null,null,null,75,0.98552806783937197,0.98528566709460041,0.77906510431498521]
[null,null,null,null,null,null,null,80,0.98642129436969217,0.98617884804891931,0.78034807657210403]
[null,null,null,null,null,null,null,85,0.98721066870712981,0.98696817889388344,0.78148296721357746]
[null,null,null,null,null,null,null,90,0.98791330755814666,0.98767077630822153,0.78249400770962552]
[null,null,null,null,null,null,null,95,0.98854276200490698,0.98830019130815316,0.78340041702501872]
[null,null,null,null,null,null,null,100,0.9891099000009892,0.9888672917603083,0.78421763384900467]

{"sheet":"Rebate PC1 (auto) >>> NotUsed","index":14,"n_rows":91,"n_cols":12,"rows_kept":91,"cut":false,"hidden":false,"merged":[[11,2,13,2],[11,3,11,6],[11,7,11,9],[11,10,12,11],[12,3,12,5],[12,6,13,6],[12,8,12,9]]}
["Rebate Value",2]
["Product Class","PC1"]
["Standard @ Efficiency Level",{"$f":"iStd_MWO","v":3}]
[]
[null,"No Rebate","With Rebate"]
["Designs at or above CSL"]
["BC Ratio",{"$f":"IF(reb_mktNo>0,SUMPRODUCT(d1B,K15:K19*N($A$15:$A$19>=$B$3))/reb_mktNo,1000000)","v":1000000},{"$f":"IF(reb_mktNo>0,SUMPRODUCT(d1B,L15:L19*N($A$15:$A$19>=$B$3))/reb_mktNo,1000000)","v":1000000}]
["Market Share",{"$f":"SUM(OFFSET('Input and Summary'!F28,iStd_MWO,0,5-iStd_MWO,1))","v":0},{"$f":"implRate(reb_barrierLvl,reb_bcYes)","v":0.50005902742386732}]
["Mkt shr Increase",{"$f":"reb_mktYes-reb_mktNoEst","v":0},{"$f":"implRate(reb_barrierLvl,reb_bcNo)","v":0.50005902742386732}]
["Estimated mkt barrier level",{"$f":"IF(ROUNDDOWN(reb_barrierLvl,3)=0,\"No\",IF(ROUNDUP(reb_barrierLvl,3)=5,\"xHigh\",$I$41&\" - \"&$K$41))","v":"xHigh"},{"$f":"IF(reb_mktNo<1,estBarrier(reb_bcNo,reb_mktNo),0)","v":4.9993896484375}]
[]
[null,null,"UEC\n(kWh)","Operating Costs",null,null,null,"Installed Cost",null,null,"BC Ratio"]
[null,null,null,"Design",null,null,"Incremental","Design","Incremental"]
[null,null,null,"Energy Cost","Mnt+Rpr Cost","Total",null,null,"No Rebate","With Rebate","No Rebate","With Rebate"]
[0,{"$f":"'Input and Summary'!B28:B32","v":"Baseline"},{"$f":"'Input and Summary'!D28:D32","v":34.750176747020568},{"$f":"C15:C19*SUMPRODUCT(fSurv,INDEX(kWhPrice,,iSc))","v":37.861260571906428},0,{"$f":"D15:D19+E15:E19","v":37.861260571906428},null,{"$f":"'Input and Summary'!E28:E32","v":223.26990000000001},null,null,0,0]
[{"$f":"A15+1","v":1},1,17.375088373510284,18.930630285953214,0,18.930630285953214,{"$f":"F16:F19-$F$15","v":-18.930630285953214},223.6636,{"$f":"H16:H19-$H$15","v":0.3936999999999955},{"$f":"MAX(0,I16-$B$1)","v":0},{"$f":"-IF(I16:J19>0,$G16:$G19/I16:J19,-1000000)","v":48.083897094115905},1000000]
[2,2,13.031316280132666,14.197972714464859,0,14.197972714464859,-23.663287857441567,224.1491,0.87919999999999732,{"$f":"MAX(0,I17-$B$1)","v":0},26.914567626753456,1000000]
[3,3,8.687544186755142,9.4653151429766069,0,9.4653151429766069,-28.395945428929821,225.19890000000001,1.929000000000002,{"$f":"MAX(0,I18-$B$1)","v":0},14.720552321892063,1000000]
[4,4,0.17375088373510369,0.18930630285953307,0,0.18930630285953307,-37.671954269046893,230.0016,6.7316999999999894,{"$f":"MAX(0,I19-$B$1)","v":4.7316999999999894},5.5962021880129766,7.9616108944030639]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[]
[]
[null,null,0,1,2.5,4,5]
[null,null,"No","Low","Moderate","High","xHigh"]
[null,"r",1,0.5,0.25,0.25,0.25,null,null,null,0]
[null,"Max",1,0.8,0.7,0.6,0.5]
[null,"Mid",10,2,0.3,0.1,0.04]
[null,"Fit",1,1.7,1.7,1.7,1.7]
[]
[null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(reb_barrierLvl,$C$33:$G$33,1)","v":4}," ",{"$f":"INDEX(C33:G33,1+MATCH(reb_barrierLvl,$C$33:$G$33))","v":5}]
[null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(reb_barrierLvl,$C$33:$G$34,2)","v":"High"},"Estimated",{"$f":"INDEX(C34:G34,1+MATCH(reb_barrierLvl,$C$33:$G$33))","v":"xHigh"}]
[null,null,null,null,null,null,null,1E-3,{"$f":"implRate($I$40,$H42)","v":2.3767452256023659E-11},{"$f":"implRate(reb_barrierLvl,$H42)","v":4.1786121248367866E-12},{"$f":"implRate($K$40,$H42)","v":4.1716073475276063E-12}]
[null,null,null,null,null,null,null,0.1,5.8236401605591743E-6,1.0241894516108467E-6,1.0224726946282935E-6]
[null,null,null,null,null,null,null,0.2,3.6908090030110259E-5,6.4955187618395389E-6,6.4846328091083148E-6]
[null,null,null,null,null,null,null,0.3,1.0759509331619496E-4,1.8954989033087483E-5,1.8923229995561169E-5]
[null,null,null,null,null,null,null,0.4,2.2826497386695235E-4,4.0264758055586672E-5,4.0197315947988233E-5]
[null,null,null,null,null,null,null,0.5,4.069104479570957E-4,7.1886091861961325E-5,7.1765730614103195E-5]
[null,null,null,null,null,null,null,0.6,6.4980161314490419E-4,1.1499654835012953E-4,1.1480408959387149E-4]
[null,null,null,null,null,null,null,0.7,9.6187378745354998E-4,1.7055787293761523E-4,1.7027256598113743E-4]
[null,null,null,null,null,null,null,0.8,1.3469867776770097E-3,2.3936093554208075E-4,2.3896075188828278E-4]
[null,null,null,null,null,null,null,0.9,1.8081122954738871E-3,3.2205780225703088E-4,3.2151967614961387E-4]
[null,null,null,null,null,null,null,1,2.3474764647095428E-3,4.1918575698496297E-4,4.1848578542274552E-4]
[null,null,null,null,null,null,null,2,1.2175932556780783E-2,2.2487004720607578E-3,2.2449779627950134E-3]
[null,null,null,null,null,null,null,3,2.9412207311801469E-2,5.6840255188565468E-3,5.674731114101288E-3]
[null,null,null,null,null,null,null,4,5.2193327092841413E-2,1.0636362692177544E-2,1.0619234750908193E-2]
[null,null,null,null,null,null,null,5,7.8449654356333207E-2,1.6937808247788386E-2,1.6911017439973294E-2]
[null,null,null,null,null,null,null,6,0.1064111747110094,2.4399062044105319E-2,2.4361240416395657E-2]
[null,null,null,null,null,null,null,7,0.13474090783057771,3.2830891490431981E-2,3.27811130188932E-2]
[null,null,null,null,null,null,null,8,0.16251404681836357,4.2053459648645104E-2,4.1991197744331174E-2]
[null,null,null,null,null,null,null,9,0.18914169203221301,5.1900713906255405E-2,5.1825788232698636E-2]
[null,null,null,null,null,null,null,10,0.2142857142857143,6.2222393511986621E-2,6.2134913205763545E-2]
[null,null,null,null,null,null,null,12,0.2595925071479806,8.3770236956659375E-2,8.3658856489815567E-2]
[null,null,null,null,null,null,null,14,0.29830508528980876,0.10581866637609874,0.10568597590582189]
[null,null,null,null,null,null,null,16,0.33108568851167069,0.12772326087392605,0.12757246687468216]
[null,null,null,null,null,null,null,18,0.35880967746852377,0.14903559166954836,0.14887005349117086]
[null,null,null,null,null,null,null,20,0.38232551846550017,0.16946252966705638,0.16928546543579528]
[null,null,null,null,null,null,null,22,0.40237256217104916,0.18882875029839152,0.18864307303720396]
[null,null,null,null,null,null,null,24,0.4195658581653845,0.20704501759808552,0.20685326221954675]
[null,null,null,null,null,null,null,26,0.43440636203588623,0.22408283137570981,0.22388713993556678]
[null,null,null,null,null,null,null,28,0.4472985936376373,0.2399549741002118,0.23975711512788614]
[null,null,null,null,null,null,null,30,0.45856856795750567,0.25470105264305137,0.25450245798821614]
[null,null,null,null,null,null,null,32,0.46847950298525182,0.26837703509490579,0.26817884369308748]
[null,null,null,null,null,null,null,34,0.47724474841287284,0.28104786064427634,0.2808509628761332]
[null,null,null,null,null,null,null,36,{"$f":"implRate($I$40,$H74)","v":0.48503811533589758},{"$f":"implRate(reb_barrierLvl,$H74)","v":0.29278234652641699},{"$f":"implRate($K$40,$H74)","v":0.29258742571480933}]
[null,null,null,null,null,null,null,38,0.49200201323277354,0.30364977404931986,0.30345734346370762]
[null,null,null,null,null,null,null,40,0.49825382216786085,0.31371767928343713,0.31352811412090015]
[null,null,null,null,null,null,null,42,0.50389087740359073,0.32305049358197996,0.32286405801473184]
[null,null,null,null,null,null,null,44,0.50899437524962943,0.33170877364993062,0.33152564334689449]
[null,null,null,null,null,null,null,46,0.51363244408617159,0.33974883314401166,0.33956911380840576]
[null,null,null,null,null,null,null,48,0.51786256974617761,0.34722264172839623,0.34704638422217449]
[null,null,null,null,null,null,null,50,0.52173352067560896,0.35417789709195069,0.35400510969027787]
[null,null,null,null,null,null,null,55,0.53009803631452768,0.36957410968892868,0.36940983815138689]
[null,null,null,null,null,null,null,60,0.53696763836575268,0.38257300993667237,0.38241679780699106]
[null,null,null,null,null,null,null,65,0.54269556691978094,0.39363277570291072,0.3934840235832302]
[null,null,null,null,null,null,null,70,0.54753461724256258,0.40311363979210896,0.40297170597985327]
[null,null,null,null,null,null,null,75,0.5516698141962072,0.411299546502227,0.41116380038383937]
[null,null,null,null,null,null,null,80,0.55523930305518421,0.41841542196639997,0.4182852705225461]
[null,null,null,null,null,null,null,85,0.55834806898246181,0.42464056049676913,0.42451545973055171]
[null,null,null,null,null,null,null,90,0.56107716774218108,0.43011887110425251,0.42999832919849068]
[null,null,null,null,null,null,null,95,0.56349007365741732,0.43496668811705957,0.43485026422088563]
[null,null,null,null,null,null,null,100,0.56563713238120417,0.43927872829092962,0.43916602915436453]

{"sheet":"Learning Rates","index":15,"n_rows":45,"n_cols":16,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"RIGHT(CELL(\"filename\",A1), LEN(CELL(\"filename\",A1)) - FIND(\"]\",CELL(\"filename\",A1)))","v":"Learning Rates"}]
[]
[null,"Learning Rates",null,null,null,null,null,null,null,"Rescaled"]
[null,"Year","Default","Low","High","MWO-Only","AEO Chained","No Learning",null,"Year","Default","Low","High","MWO-Only","AEO Chained","No Learning"]
[null,null,0.28905446301572912,0.19190892559296602,0.37032681580606908,0.39625970425675183,null,null,null,null,0.28905446301572912,0.19190892559296602,0.37032681580606908,0.39625970425675183]
[null,2010,1,1,1,1,1,1,null,2010,{"$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":16,"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":17,"n_rows":74,"n_cols":10,"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 ($/MMBtu site energy)",null,null,null,null,"Electricity ($/kWh site energy)"]
[null,null,"Ref.","High","Low",null,null,"Ref.","High","Low"]
[null,2007,32.222958201567096,32.222958201567096,32.222958201567096,null,2007,{"$f":"3412*C6/10^6","v":0.10994473338374694},{"$f":"3412*D6/10^6","v":0.10994473338374694},0.10994473338374694]
[null,{"$f":"B6+1","v":2008},33.718348802794203,33.718348802794203,33.718348802794203,null,{"$f":"G6+1","v":2008},{"$f":"3412*C7/10^6","v":0.11504700611513381},{"$f":"3412*D7/10^6","v":0.11504700611513381},{"$f":"3412*E7/10^6","v":0.11504700611513381}]
[null,{"$f":"B7+1","v":2009},32.748273409659873,32.769209368451733,32.771639493844127,null,{"$f":"G7+1","v":2009},0.11173710887375948,0.1118085423651573,0.11181683395299617]
[null,2010,31.338298194525855,31.378878224750501,31.346749571709282,null,2010,0.10692627343972222,0.10706473250284872,0.10695510953867207]
[null,2011,30.283863751754502,30.732171246326288,29.983375820576043,null,2011,0.10332854312098635,0.1048581682924653,0.10230327829980546]
[null,2012,31.482168586596565,32.111105140571937,31.033435320703891,null,2012,0.10741715921746747,0.10956309073963144,0.10588608131424167]
[null,2013,31.872881413078311,32.451504278800279,31.214941347625331,null,2013,0.10875027138142319,0.11072453259926654,0.10650537987809763]
[null,2014,31.889411103681788,32.479518331614344,31.215163497402877,null,2014,0.10880667068576226,0.11082011654746815,0.10650613785313862]
[null,2015,31.827970402716172,32.528256061065498,31.079744856499818,null,2015,0.10859703501406757,0.11098640968035549,0.10604408945037737]
[null,2016,32.049013110490797,32.826388789448629,31.177258950145994,null,2016,0.1093512327329946,0.11200363854959872,0.10637680753789813]
[null,2017,32.208110749557598,32.957603970213533,31.110822644506555,null,2017,0.10989407387749052,0.11245134474636857,0.10615012686305637]
[null,2018,32.185179234659991,33.05688753513094,31.03562011547238,null,2018,0.10981583154865988,0.11279010026986677,0.10589353583399176]
[null,2019,32.084556857303433,33.174147846393119,30.819302252544773,null,2019,0.10947250799711931,0.11319019245189332,0.10515545928568276]
[null,2020,32.251909720198974,33.404488189625361,30.933100890751795,null,2020,0.1100435159653189,0.11397611370300173,0.10554374023924513]
[null,2021,32.418274103342732,33.625529149996872,31.006251914884032,null,2021,0.1106111512406054,0.11473030545978932,0.10579333153358432]
[null,2022,32.493573776566052,33.652550289892339,31.080082910509152,null,2022,0.11086807372564336,0.11482250158911267,0.10604524289065723]
[null,2023,32.612209576940401,33.770301262402121,31.158494055025617,null,2023,0.11127285907652065,0.11522426790731603,0.1063127817157474]
[null,2024,32.696792452422862,34.151444601565203,31.419798213770079,null,2024,0.1115614558476668,0.11652472898054048,0.10720435150538352]
[null,2025,32.671266178176808,34.501069716640771,31.737370013555083,null,2025,0.11147436019993927,0.1177176498731783,0.10828790648624993]
[null,2026,32.811444962977752,34.897435144907021,31.702239440911413,null,2026,0.11195265021368009,0.11907004871442275,0.10816804097238975]
[null,2027,32.987704271505734,35.22452847733031,31.571646279523709,null,2027,0.11255404697437756,0.12018609116465102,0.1077224571057349]
[null,2028,33.150612013878117,35.622362025865364,31.61530160841253,null,2028,0.11310988819135213,0.12154349923225262,0.10787140908790355]
[null,2029,33.557748188367093,36.048418254831695,31.702052062403499,null,2029,0.11449903681870853,0.12299720308548574,0.10816740163692073]
[null,2030,33.883473535101693,36.491748077803251,31.645716810561041,null,2030,0.11561041170176697,0.12450984444146469,0.10797518575763428]
[null,2031,34.240319789431638,36.796858240937844,31.750614003769719,null,2031,0.11682797112154074,0.12555088031807993,0.10833309498086229]
[null,2032,34.545693188817616,36.815441552761797,31.97699235401339,null,2032,0.1178699051602457,0.12561428657802326,0.1091054979118937]
[null,2033,34.694394573117883,36.792241389039702,32.119755459734989,null,2033,0.11837727428347822,0.12553512761940347,0.10959260562861578]
[null,2034,34.935605913860933,37.024331886171453,32.281142443761659,null,2034,0.1192002873780935,0.126327020395617,0.11014325801811478]
[null,2035,35.154587600841609,37.306265066430413,32.413093616398079,null,2035,0.11994745289407156,0.12728897640666056,0.11059347541915024]
[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$19)^(1/15)","v":32.51424086033996},null,2036,0.12063855730005882,0.12822988637263871,0.11093858981547995]
[null,2037,{"$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,2037,0.12133364366054743,0.12917775147007499,0.11128478116455123]
[null,2038,35.765748803771906,38.139690243477908,32.717483243572026,null,2038,0.12203273491846973,0.13013262311074661,0.11163205282706776]
[null,2039,35.971821262880724,38.421615793218834,32.81958035586765,null,2039,0.12273585414894903,0.13109455308646267,0.11198040817422043]
[null,2040,36.179081055117564,38.70562531414803,32.921996069085651,null,2040,0.12344302456006112,0.13206359357187308,0.11232985058772024]
[null,2041,36.387535021571054,38.991734210814371,33.024731377441682,null,2041,0.12415426949360044,0.13303979712729863,0.11268038345983102]
[null,2042,36.597190042746305,39.279958001635954,33.127787278253919,null,2042,0.1248696124258504,0.13402321670158188,0.11303201019340237]
[null,2043,36.808053038792011,39.570312319741767,33.231164771952734,null,2043,0.12558907696835833,0.13501390563495891,0.11338473420190273]
[null,2044,37.020130969728875,39.862812913819646,33.33486486209042,null,2044,0.12631268686871491,0.13601191766195264,0.1137385589094525]
[null,2045,37.233430835679343,40.157475648970468,33.438888555350907,null,2045,0.12704046601133792,0.13701730691428723,0.1140934877508573]
[null,2046,37.44795967709863,40.454316507568684,33.543236861559556,null,2046,0.12777243841826053,0.13803012792382435,0.11444952417164121]
[null,2047,37.663724575007151,40.753351590129171,33.647910793692958,null,2047,0.1285086282499244,0.13905043562552075,0.11480667162808036]
[null,2048,37.880732651224207,41.054597116180531,33.752911367888771,null,2048,0.12924905980597701,0.14007828536040798,0.11516493358723649]
[null,2049,38.098991068603077,41.358069425144834,33.858239603455566,null,2049,0.1299937575260737,0.14111373287859416,0.11552431352699039]
[null,2050,38.318507031267444,41.663784977223848,33.963896522882749,null,2050,0.13074274599068453,0.14215683434228776,0.11588481493607594]
[null,2051,38.539287784849179,41.971760354291845,34.069883151850462,null,2051,0.13149604992190539,0.14320764632884378,0.11624644131411378]
[null,2052,38.761340616727502,42.282012260794986,34.176200519239558,null,2052,0.13225369418427424,0.1442662258338325,0.11660919617164536]
[null,2053,38.984672856269519,42.594557524657368,34.282849657141576,null,2053,0.1330157037855916,0.14533263027413093,0.11697308303016705]
[null,2054,39.20929187507214,42.90941309819376,34.389831600868774,null,2054,0.13378210387774614,0.1464069174910371,0.11733810542216426]
[null,2055,39.435205087205404,43.226596059029099,34.497147388964166,null,2055,0.13455291975754485,0.1474891457534073,0.11770426689114573]
[null,2056,39.662419949457188,43.546123611024747,34.604798063211604,null,2056,0.13532817686754794,0.14857937376081642,0.11807157099167799]
[null,2057,39.890943961579346,43.868013085211651,34.712784668645909,null,2057,0.13610790079690874,0.14967766064674215,0.11844002128941984]
[null,2058,40.120784666535251,44.192281940730354,34.821108253563004,null,2058,0.13689211728221828,0.15078406598177196,0.11880962136115697]
[null,2059,40.351949650748764,44.51894776577798,34.929769869530077,null,2059,0.13768085220835477,0.15189864977683448,0.11918037479483662]
[null,2060,40.584446544354641,44.84802827856219,35.038770571395816,null,2060,0.13847413160933805,0.15302147248645417,0.11955228518960252]
[null,2061,40.818283021450391,45.179541328262232,35.148111417300619,null,2061,0.13927198166918875,0.15415259501203074,0.11992535615582971]
[null,2062,41.053466800349575,45.513504895997066,35.257793468686906,null,2062,0.14007442872279274,0.155292078705142,0.12029959131515972]
[null,2063,41.290005643836565,45.849937095800648,35.367817790309374,null,2063,0.14088149925677035,0.15643998537087181,0.12067499430053559]
[null,2064,41.527907359422763,46.188856175604421,35.478185450245377,null,2064,0.14169321991035044,0.1575963772711623,0.12105156875623722]
[null,2065,41.767179799604328,46.530280518227102,35.588897519905274,null,2065,0.14250961747624996,0.15876131712819086,0.12142931833791679]
[null,2066,42.007830862121352,46.874228642371712,35.699955074042819,null,2066,0.14333071890155805,0.1599348681277723,0.12180824671263409]
[null,2067,42.249868490218539,47.220719203630068,35.811359190765629,null,2067,0.14415655128862567,0.16111709392278581,0.12218835755889233]
[null,2068,42.493300672907395,47.569770995494636,35.92311095154561,null,2068,0.14498714189596001,0.1623080586366277,0.12256965456667362]
[null,2069,42.738135445229929,47.921402950377868,36.035211441229478,null,2069,0.14582251813912453,0.16350782686668927,0.12295214143747497]
[null,2070,42.984380888523866,48.275634140639099,36.147661748049295,null,2070,0.14666270759164343,0.16471646368786061,0.12333582188434421]
[null,2071,43.232045130689379,48.632483779619037,36.260462963633017,null,2071,0.14750773798591216,0.16593403465606016,0.12372069963191586]
[null,2072,43.481136346457383,48.991971222681855,36.373616183015095,null,2072,{"$f":"3412*C71/10^6","v":0.1483576372141126},{"$f":"3412*D71/10^6","v":0.16716060581179049},{"$f":"3412*E71/10^6","v":0.1241067784164475}]
[null,{"$f":"B71+1","v":2073},43.731662757659358,49.354115968265056,36.487122504647118,null,{"$f":"G71+1","v":2073},0.14921243332913373,0.16839624368372036,0.12449406198585597]
[null,"Source: AEO 2010"]
[null,"After 2035, the rate of change from 2020-2035 is used."]

{"sheet":"Heat Rates","index":18,"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":19,"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]