{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Simulation Inputs","TSL-CSL Mapping","Introduction","Summary","Calcs","Shipments","Shipment Data","Efficiency Dist.","Efficiency Dist. Data","Model Data","Usage Trend","Electricity Prices","FFC Factors","Lifetime","INPUT - LCC Data","Spreadsheet Flow Diagram"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":43,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Simulation Inputs","index":0,"n_rows":54,"n_cols":30,"rows_kept":54,"cut":false,"hidden":true,"merged":[[0,1,3,1]]}
["Input Label*","Input List Index","Start Year (options)","Energy Price Trends","TSL","Product Class","Product Class Name","Efficiency Scenario","Shipment Scenario"]
["Input Choice*",null,"2018","AEO 2012 Reference","1",{"$f":"MATCH(G2, G5:G21, 0)","v":1},"Cable Base","100% E*3, Fast Improvement","Postive Growth"]
["Input Choice Index",null,{"$f":"VALUE(C2)","v":2018},{"$f":"MATCH(D2, D5:D7, 0)","v":1},{"$f":"VALUE(E2)","v":1},{"$f":"VALUE(F2)","v":1}," ",{"$f":"MATCH(labelEff, list_Eff, 0)","v":5},{"$f":"MATCH(ship_name, list_ship, 0)","v":3}]
["Default Choice Index*",null,2018,"AEO 2012 Reference",1,1]
["Input List",1,2017,"AEO 2012 Reference",1,1,{"$f":"INDEX(list_PC, F5)","v":"Cable Base"},{"$f":"'Efficiency Dist. Data'!B4","v":"90% E*3, No Improvement"},{"$f":"'Shipment Data'!B3","v":"Negative Growth"}]
[null,2,2018,"AEO 2012 High Growth",2,2,"Cable Video Client",{"$f":"'Efficiency Dist. Data'!G4","v":"100% E*3, No Improvement"},{"$f":"'Shipment Data'!U3","v":"Flat Growth"}]
[null,3,2019,"AEO 2012 Low Growth",3,3,"Cable Video Server",{"$f":"'Efficiency Dist. Data'!L4","v":"90% E*3, Avg. Improvement"},{"$f":"'Shipment Data'!AN3","v":"Postive Growth"},null,"Summary Results"]
[null,4,null,null,null,4,"Cable with DVR",{"$f":"'Efficiency Dist. Data'!Q4","v":"100% E*3, Avg. Improvement"},null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,5,null,null,null,5,"Cable with DVR & Video Server",{"$f":"'Efficiency Dist. Data'!V4","v":"100% E*3, Fast Improvement"},null,null,"Powerplant",{"$f":"SUM(stdscase[powerplant])","v":2.2824721016735678E-2},2.2824721016735678E-2,2.6767990298761001E-2,6.0408366812291329E-3,6.9665507201646755E-3,9.1432425986548646E-3,1.7988959909075813E-2,2.1468209288408716E-2,7.5969689872177589E-3,1.1952706838241654E-2,1.3076610494586898E-2,1.1346364856110679E-3,1.4260359040665623E-3,5.8431734135820591E-4,3.0228020386159709E-3,4.5227750366524915E-3,3.7248151945731882E-2,9.8514298507455453E-3,"quads"]
[null,6,null,null,null,6,"Satellite Base",null,null,null,"Upstream",{"$f":"SUM(stdscase[upstream])","v":3.7054685669987957E-4},3.7054685669987957E-4,4.3456367585417764E-4,9.8069678154029771E-5,1.1309813905302626E-4,1.4843554067941634E-4,2.920409211013222E-4,3.4852463103326477E-4,1.2333263467255318E-4,1.9404565535403981E-4,2.1229161624823314E-4,1.8420202504639803E-5,2.315091261819101E-5,9.4860723159226274E-6,4.9073537109779215E-5,7.3424777992399094E-5,6.0508043993337979E-4,1.599325732181587E-4,"quads"]
[null,7,null,null,null,7,"Satellite Video Client",null,null,null,"NPV @ 3%",{"$f":"SUM(stdscase[NPV 3%])","v":0.2118287188774107},0.2118287188774107,0.24839539686584677,4.6219229439779325E-2,5.2367923980890185E-2,5.4333454368557008E-2,0.14879280530425959,0.18009429154279444,6.1111082176405027E-2,8.9723610699843859E-2,7.4442704765434062E-2,1.0534900700385373E-2,1.3345851075509842E-2,5.4918785113614327E-3,1.7782483088968307E-2,2.9127382559179356E-2,0.46419851067909657,3.3421331683452384E-2,"billion 2011$"]
[null,8,null,null,null,8,"Satellite Video Server",null,null,null,"NPV @ 7%",{"$f":"SUM(stdscase[NPV 7%])","v":0.1428091530788464},0.1428091530788464,0.16745860823803435,3.0224515457252885E-2,3.4137737857557325E-2,3.3730329382980345E-2,9.8587030140101187E-2,0.11959574584380972,4.0306940836473411E-2,5.8474537861359109E-2,4.5729791880546287E-2,7.1027909153580709E-3,9.0079818574600595E-3,3.7090324762631172E-3,1.1012633211837755E-2,1.8416330682485427E-2,0.32341421823311978,1.7020714207828823E-2,"billion 2011$"]
[null,9,null,null,null,9,"Satellite with DVR",null,null,null,{"$f":"\"NPV @ \" & ROUND(discRate*100,1) & \"%\"","v":"NPV @ 5%"},{"$f":"SUM(stdscase[NPV cust])","v":0.17335163212709023},0.17335163212709023,0.20327456587089213,3.7262234595780847E-2,4.2154709424127482E-2,4.272281238662691E-2,0.1207298095439466,0.14628923248059822,4.9474763140278995E-2,7.2216148420144607E-2,5.8243977390259216E-2,8.6215844636639491E-3,1.0928027015586133E-2,4.4982581810852551E-3,1.3966426063890645E-2,2.3103649043299958E-2,0.38616781109915316,2.404113189653645E-2,"billion 2011$"]
[null,10,null,null,null,10,"Satellite with DVR & Video Server",null,null,null,"Oper Cost Sav @ 3%",{"$f":"SUM(stdscase[OperCostSav3%])","v":0.23748673380025809},0.23748673380025809,0.27851567525353726,6.2853717764786557E-2,7.2485590302402717E-2,9.51336412614113E-2,0.18717159040576031,0.22337249601895487,7.9044968402169263E-2,0.12436556420578708,0.13605956073945302,1.1805669511614197E-2,1.4837623158256709E-2,6.0797070334512602E-3,3.1451660791354398E-2,4.7058584872971022E-2,0.3872150659007032,0.10250219035757235,"billion 2011$"]
[null,11,null,null,null,11,"IP Base",null,null,null,"Oper Cost Sav @ 7%",{"$f":"SUM(stdscase[OperCostSav7%])","v":0.16254478321684487},0.16254478321684487,0.19062652187829357,4.3019430032848735E-2,4.9611843042814553E-2,6.5113014306184297E-2,0.12810722140144795,0.15288447215979656,5.4101326199211E-2,8.5120433255326075E-2,9.3124240883174308E-2,8.0802407814030055E-3,1.0155423004556276E-2,4.1611783780959493E-3,2.1526690368482732E-2,3.2208651633998157E-2,0.26435784913166727,7.0156324289408656E-2,"billion 2011$"]
[null,12,null,null,null,12,"IP Video Client",null,null,null,"Equip Cost Incr @ 3%",{"$f":"SUM(stdscase[EquipCostIncr3%])","v":2.5658014922847423E-2},2.5658014922847423E-2,3.0120278387690616E-2,1.6634488325007225E-2,2.0117666321512552E-2,4.0800186892854279E-2,3.8378785101500716E-2,4.3278204476160466E-2,1.7933886225764254E-2,3.4641953505943207E-2,6.1616855974018954E-2,1.2707688112288246E-3,1.4917720827468685E-3,5.8782852208982708E-4,1.3669177702386088E-2,1.7931202313791663E-2,-7.6983444778393362E-2,6.9080858674119977E-2,"billion 2011$"]
[null,13,null,null,null,13,"IP Video Server",null,null,null,"Equip Cost Incr @ 7%",{"$f":"SUM(stdscase[EquipCostIncr7%])","v":1.9735630137998495E-2},1.9735630137998495E-2,2.3167913640259212E-2,1.2794914575595862E-2,1.5474105185257219E-2,3.1382684923203966E-2,2.9520191261346751E-2,3.3288726315986832E-2,1.3794385362737588E-2,2.6645895393966949E-2,4.7394449002628028E-2,9.7744986604493306E-4,1.147441147096216E-3,4.5214590183283144E-4,1.0514057156644985E-2,1.3792320951512746E-2,-5.9056369101452545E-2,5.3135610081579812E-2,"billion 2011$"]
[null,14,null,null,null,14,"IP with DVR",null,null,null,"CO2 Savings",{"$f":"SUM(stdscase[co2])","v":1.4986120579848059},1.4986120579848059,1.7575169046022641,0.39662568861933034,0.4574056744941819,0.60032162484604801,1.1811085099607403,1.4095470117405151,0.49879730490609003,0.78478376932679661,0.85857637210065862,7.4497292541691379E-2,9.3629823531532083E-2,3.8364763048230499E-2,0.19846935174582975,0.29695369334461397,2.4463537127200472,0.64681936536677787,"Mt"]
[null,15,null,null,null,15,"IP with DVR & Video Server"]
[null,16,null,null,null,16,"OTT"]
[null,17,null,null,null,17,"Thin-client"]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,31]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]

{"sheet":"TSL-CSL Mapping","index":1,"n_rows":21,"n_cols":5,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"TSL-CSL Mapping","TSL"]
[null,null,1,2,3]
[null,"Cable Base",1,2,3]
[null,"Cable Video Client",1,2,3]
[null,"Cable Video Server",1,2,3]
[null,"Cable with DVR",1,2,3]
[null,"Cable with DVR & Video Server",1,2,3]
[null,"Satellite Base",1,2,3]
[null,"Satellite Video Client",1,2,3]
[null,"Satellite Video Server",1,2,3]
[null,"Satellite with DVR",1,2,3]
[null,"Satellite with DVR & Video Server",1,2,3]
[null,"IP Base",1,2,3]
[null,"IP Video Client",1,2,3]
[null,"IP Video Server",1,2,3]
[null,"IP with DVR",1,2,3]
[null,"IP with DVR & Video Server",1,2,3]
[null,"OTT",1,2,2]
[null,"Thin-client",1,2,3]

{"sheet":"Introduction","index":2,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[[2,1,6,12],[7,3,8,12]]}
[null,"Introduction"]
[]
[null,"This spreadsheet is the National Impact Analysis (NIA) of potential standards for set-top boxes. The NIA calculates the total national energy savings, equipment costs, and operating savings over a given analysis period (default is 30 years). The main outputs are the cumulative energy savings and net present value of a potential standard level. The various worksheets are as described below."]
[]
[]
[]
[]
[null,"Summary",null,"Summary results for all product groups, including main NIA outputs. The user can adjust various parameters in the NIA from this worksheet. "]
[]
[null,"Calcs",null,"Detailed calculations for the given product group selected."]
[null,"Shipments",null,"Shipment projections for all product groups. "]
[null,"Efficiency Dist. ",null,"Efficiency distribution projection for the base case and standards case selected in Summary. "]
[null,"Model Data",null,"Collection of cost and energy use data for each product group and efficiency level. "]
[null,"Electricity Prices",null,"National electricity price projection. "]
[null,"FFC Factors",null,"Conversion factors to convert site electricity use to primary energy use (at the power plant and upstream)."]
[null,"Lifetime",null,"Set-top box lifetime distribution assumed in NIA. "]
[null,"INPUT - LCC Data",null,"This worksheet is an output of the LCC spreadsheet, and serves as an input to the NIA. "]

{"sheet":"Summary","index":3,"n_rows":52,"n_cols":23,"rows_kept":52,"cut":false,"hidden":false,"merged":[[32,1,33,1],[34,1,35,1]]}
[null,"Summary"]
[]
[]
[null,"CSL"]
[]
[null,"Start Year"]
[]
[null,"Discount Year",2013]
[]
[null,"Custom Discount Rate",0.05]
[]
[null,"Economic Scenario"]
[]
[null,"Analysis Length (years)",30]
[]
[null,"Shipment Scenario*"]
[]
[null,"Efficiency Distribution†"]
[]
[null,"Product Group‡"]
[]
[null,"* Shipment scenarios are described in the notes on the Shipments worksheet."]
[null,"† Efficiency distribution scenarios are described in the notes on the Efficiency Dist. worksheet."]
[null,"‡ Changing this value will adjust the Calcs and Efficiency Dist. worksheets only."]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,{"$f":"\"National Impact Summary (CSL \"&iTSL&\" , \"&choiceEcon&\" Case, \" & labelEff & \" efficiency scenario, all dollar values 2011$)\"","v":"National Impact Summary (CSL 1 , AEO 2012 Reference Case, 100% E*3, Fast Improvement efficiency scenario, all dollar values 2011$)"}]
[null,null,null,{"$f":"INDEX(pc_nameList, D25, )","v":"Cable Base"},"Cable Video Client","Cable Video Server","Cable with DVR","Cable with DVR & Video Server","Satellite Base","Satellite Video Client","Satellite Video Server","Satellite with DVR","Satellite with DVR & Video Server","IP Base","IP Video Client","IP Video Server","IP with DVR","IP with DVR & Video Server","OTT","Thin-client","Total",{"$f":"\"Annualized (\" &numYrs& \" years)\"","v":"Annualized (30 years)"}]
[null,"Results presented for CSL",null,{"$f":"INDEX(tsl_map, D25, iTSL+1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"\"Site to Power Plant Savings (\" &StartYear& \" to \" &StartYear+numYrs+10& \")\"","v":"Site to Power Plant Savings (2018 to 2058)"},null,{"$f":"'Simulation Inputs'!M9","v":2.2824721016735678E-2},{"$f":"'Simulation Inputs'!N9","v":2.6767990298761001E-2},{"$f":"'Simulation Inputs'!O9","v":6.0408366812291329E-3},{"$f":"'Simulation Inputs'!P9","v":6.9665507201646755E-3},{"$f":"'Simulation Inputs'!Q9","v":9.1432425986548646E-3},{"$f":"'Simulation Inputs'!R9","v":1.7988959909075813E-2},{"$f":"'Simulation Inputs'!S9","v":2.1468209288408716E-2},{"$f":"'Simulation Inputs'!T9","v":7.5969689872177589E-3},{"$f":"'Simulation Inputs'!U9","v":1.1952706838241654E-2},{"$f":"'Simulation Inputs'!V9","v":1.3076610494586898E-2},{"$f":"'Simulation Inputs'!W9","v":1.1346364856110679E-3},{"$f":"'Simulation Inputs'!X9","v":1.4260359040665623E-3},{"$f":"'Simulation Inputs'!Y9","v":5.8431734135820591E-4},{"$f":"'Simulation Inputs'!Z9","v":3.0228020386159709E-3},{"$f":"'Simulation Inputs'!AA9","v":4.5227750366524915E-3},{"$f":"'Simulation Inputs'!AB9","v":3.7248151945731882E-2},{"$f":"'Simulation Inputs'!AC9","v":9.8514298507455453E-3},{"$f":"SUM(D29:T29)","v":0.20161694543585792},"-","quad"]
[null,{"$f":"\"Upstream Savings (\" &StartYear& \" to \" &StartYear+numYrs+10& \")\"","v":"Upstream Savings (2018 to 2058)"},null,{"$f":"'Simulation Inputs'!M10","v":3.7054685669987957E-4},{"$f":"'Simulation Inputs'!N10","v":4.3456367585417764E-4},{"$f":"'Simulation Inputs'!O10","v":9.8069678154029771E-5},{"$f":"'Simulation Inputs'!P10","v":1.1309813905302626E-4},{"$f":"'Simulation Inputs'!Q10","v":1.4843554067941634E-4},{"$f":"'Simulation Inputs'!R10","v":2.920409211013222E-4},{"$f":"'Simulation Inputs'!S10","v":3.4852463103326477E-4},{"$f":"'Simulation Inputs'!T10","v":1.2333263467255318E-4},{"$f":"'Simulation Inputs'!U10","v":1.9404565535403981E-4},{"$f":"'Simulation Inputs'!V10","v":2.1229161624823314E-4},{"$f":"'Simulation Inputs'!W10","v":1.8420202504639803E-5},{"$f":"'Simulation Inputs'!X10","v":2.315091261819101E-5},{"$f":"'Simulation Inputs'!Y10","v":9.4860723159226274E-6},{"$f":"'Simulation Inputs'!Z10","v":4.9073537109779215E-5},{"$f":"'Simulation Inputs'!AA10","v":7.3424777992399094E-5},{"$f":"'Simulation Inputs'!AB10","v":6.0508043993337979E-4},{"$f":"'Simulation Inputs'!AC10","v":1.599325732181587E-4},{"$f":"SUM(D30:T30)","v":3.2735178645424126E-3},"-","quad"]
[null,{"$f":"\"Full Fuel Cycle Savings (\" &StartYear& \" to \" &StartYear+numYrs+10& \")\"","v":"Full Fuel Cycle Savings (2018 to 2058)"},null,{"$f":"SUM(D29:D30)","v":2.3195267873435559E-2},{"$f":"SUM(E29:E30)","v":2.7202553974615178E-2},6.1389063593831625E-3,7.0796488592177013E-3,9.2916781393342814E-3,1.8281000830177134E-2,2.1816733919441979E-2,7.7203016218903124E-3,1.2146752493595694E-2,1.3288902110835131E-2,1.1530566881157078E-3,1.4491868166847533E-3,5.9380341367412854E-4,3.07187557572575E-3,4.5961998146448902E-3,3.7853232385665264E-2,1.0011362423963704E-2,{"$f":"SUM(D31:T31)","v":0.20489046330040034},"-","quad"]
[null,{"$f":"\"Carbon Savings (\" &StartYear& \" to \" &StartYear+numYrs+10& \")\"","v":"Carbon Savings (2018 to 2058)"},null,{"$f":"'Simulation Inputs'!M18","v":1.4986120579848059},{"$f":"'Simulation Inputs'!N18","v":1.7575169046022641},{"$f":"'Simulation Inputs'!O18","v":0.39662568861933034},{"$f":"'Simulation Inputs'!P18","v":0.4574056744941819},{"$f":"'Simulation Inputs'!Q18","v":0.60032162484604801},{"$f":"'Simulation Inputs'!R18","v":1.1811085099607403},{"$f":"'Simulation Inputs'!S18","v":1.4095470117405151},{"$f":"'Simulation Inputs'!T18","v":0.49879730490609003},{"$f":"'Simulation Inputs'!U18","v":0.78478376932679661},{"$f":"'Simulation Inputs'!V18","v":0.85857637210065862},{"$f":"'Simulation Inputs'!W18","v":7.4497292541691379E-2},{"$f":"'Simulation Inputs'!X18","v":9.3629823531532083E-2},{"$f":"'Simulation Inputs'!Y18","v":3.8364763048230499E-2},{"$f":"'Simulation Inputs'!Z18","v":0.19846935174582975},{"$f":"'Simulation Inputs'!AA18","v":0.29695369334461397},{"$f":"'Simulation Inputs'!AB18","v":2.4463537127200472},{"$f":"'Simulation Inputs'!AC18","v":0.64681936536677787},{"$f":"SUM(D32:T32)","v":13.238382920880154},"-","Mt"]
[null,{"$f":"\"Discounted Incremental Equipment Cost (\" &StartYear& \" to \" &StartYear+numYrs-1& \")\"","v":"Discounted Incremental Equipment Cost (2018 to 2047)"},0.03,{"$f":"'Simulation Inputs'!M16","v":2.5658014922847423E-2},{"$f":"'Simulation Inputs'!N16","v":3.0120278387690616E-2},{"$f":"'Simulation Inputs'!O16","v":1.6634488325007225E-2},{"$f":"'Simulation Inputs'!P16","v":2.0117666321512552E-2},{"$f":"'Simulation Inputs'!Q16","v":4.0800186892854279E-2},{"$f":"'Simulation Inputs'!R16","v":3.8378785101500716E-2},{"$f":"'Simulation Inputs'!S16","v":4.3278204476160466E-2},{"$f":"'Simulation Inputs'!T16","v":1.7933886225764254E-2},{"$f":"'Simulation Inputs'!U16","v":3.4641953505943207E-2},{"$f":"'Simulation Inputs'!V16","v":6.1616855974018954E-2},{"$f":"'Simulation Inputs'!W16","v":1.2707688112288246E-3},{"$f":"'Simulation Inputs'!X16","v":1.4917720827468685E-3},{"$f":"'Simulation Inputs'!Y16","v":5.8782852208982708E-4},{"$f":"'Simulation Inputs'!Z16","v":1.3669177702386088E-2},{"$f":"'Simulation Inputs'!AA16","v":1.7931202313791663E-2},{"$f":"'Simulation Inputs'!AB16","v":-7.6983444778393362E-2},{"$f":"'Simulation Inputs'!AC16","v":6.9080858674119977E-2},{"$f":"SUM(D33:T33)","v":0.35622848346126956},{"$f":"-PMT(C33, numYrs, U33, 0, 1)","v":1.7645158616476531E-2},"billion $"]
[null,null,7.0000000000000007E-2,{"$f":"'Simulation Inputs'!M17","v":1.9735630137998495E-2},{"$f":"'Simulation Inputs'!N17","v":2.3167913640259212E-2},{"$f":"'Simulation Inputs'!O17","v":1.2794914575595862E-2},{"$f":"'Simulation Inputs'!P17","v":1.5474105185257219E-2},{"$f":"'Simulation Inputs'!Q17","v":3.1382684923203966E-2},{"$f":"'Simulation Inputs'!R17","v":2.9520191261346751E-2},{"$f":"'Simulation Inputs'!S17","v":3.3288726315986832E-2},{"$f":"'Simulation Inputs'!T17","v":1.3794385362737588E-2},{"$f":"'Simulation Inputs'!U17","v":2.6645895393966949E-2},{"$f":"'Simulation Inputs'!V17","v":4.7394449002628028E-2},{"$f":"'Simulation Inputs'!W17","v":9.7744986604493306E-4},{"$f":"'Simulation Inputs'!X17","v":1.147441147096216E-3},{"$f":"'Simulation Inputs'!Y17","v":4.5214590183283144E-4},{"$f":"'Simulation Inputs'!Z17","v":1.0514057156644985E-2},{"$f":"'Simulation Inputs'!AA17","v":1.3792320951512746E-2},{"$f":"'Simulation Inputs'!AB17","v":-5.9056369101452545E-2},{"$f":"'Simulation Inputs'!AC17","v":5.3135610081579812E-2},0.27416155180223989,2.0648311626885719E-2,"billion $"]
[null,{"$f":"\"Discounted Oper. Cost Saving (\" &StartYear& \" to \" &StartYear+numYrs+10& \")\"","v":"Discounted Oper. Cost Saving (2018 to 2058)"},0.03,{"$f":"'Simulation Inputs'!M14","v":0.23748673380025809},{"$f":"'Simulation Inputs'!N14","v":0.27851567525353726},{"$f":"'Simulation Inputs'!O14","v":6.2853717764786557E-2},{"$f":"'Simulation Inputs'!P14","v":7.2485590302402717E-2},{"$f":"'Simulation Inputs'!Q14","v":9.51336412614113E-2},{"$f":"'Simulation Inputs'!R14","v":0.18717159040576031},{"$f":"'Simulation Inputs'!S14","v":0.22337249601895487},{"$f":"'Simulation Inputs'!T14","v":7.9044968402169263E-2},{"$f":"'Simulation Inputs'!U14","v":0.12436556420578708},{"$f":"'Simulation Inputs'!V14","v":0.13605956073945302},{"$f":"'Simulation Inputs'!W14","v":1.1805669511614197E-2},{"$f":"'Simulation Inputs'!X14","v":1.4837623158256709E-2},{"$f":"'Simulation Inputs'!Y14","v":6.0797070334512602E-3},{"$f":"'Simulation Inputs'!Z14","v":3.1451660791354398E-2},{"$f":"'Simulation Inputs'!AA14","v":4.7058584872971022E-2},{"$f":"'Simulation Inputs'!AB14","v":0.3872150659007032},{"$f":"'Simulation Inputs'!AC14","v":0.10250219035757235},2.0974400397804436,0.10389304592062076,"billion $"]
[null,null,7.0000000000000007E-2,{"$f":"'Simulation Inputs'!M15","v":0.16254478321684487},{"$f":"'Simulation Inputs'!N15","v":0.19062652187829357},{"$f":"'Simulation Inputs'!O15","v":4.3019430032848735E-2},{"$f":"'Simulation Inputs'!P15","v":4.9611843042814553E-2},{"$f":"'Simulation Inputs'!Q15","v":6.5113014306184297E-2},{"$f":"'Simulation Inputs'!R15","v":0.12810722140144795},{"$f":"'Simulation Inputs'!S15","v":0.15288447215979656},{"$f":"'Simulation Inputs'!T15","v":5.4101326199211E-2},{"$f":"'Simulation Inputs'!U15","v":8.5120433255326075E-2},{"$f":"'Simulation Inputs'!V15","v":9.3124240883174308E-2},{"$f":"'Simulation Inputs'!W15","v":8.0802407814030055E-3},{"$f":"'Simulation Inputs'!X15","v":1.0155423004556276E-2},{"$f":"'Simulation Inputs'!Y15","v":4.1611783780959493E-3},{"$f":"'Simulation Inputs'!Z15","v":2.1526690368482732E-2},{"$f":"'Simulation Inputs'!AA15","v":3.2208651633998157E-2},{"$f":"'Simulation Inputs'!AB15","v":0.26435784913166727},{"$f":"'Simulation Inputs'!AC15","v":7.0156324289408656E-2},1.4348996439635537,0.10806859972560441,"billion $"]
[null,"NPV",0.03,{"$f":"'Simulation Inputs'!M11","v":0.2118287188774107},{"$f":"'Simulation Inputs'!N11","v":0.24839539686584677},{"$f":"'Simulation Inputs'!O11","v":4.6219229439779325E-2},{"$f":"'Simulation Inputs'!P11","v":5.2367923980890185E-2},{"$f":"'Simulation Inputs'!Q11","v":5.4333454368557008E-2},{"$f":"'Simulation Inputs'!R11","v":0.14879280530425959},{"$f":"'Simulation Inputs'!S11","v":0.18009429154279444},{"$f":"'Simulation Inputs'!T11","v":6.1111082176405027E-2},{"$f":"'Simulation Inputs'!U11","v":8.9723610699843859E-2},{"$f":"'Simulation Inputs'!V11","v":7.4442704765434062E-2},{"$f":"'Simulation Inputs'!W11","v":1.0534900700385373E-2},{"$f":"'Simulation Inputs'!X11","v":1.3345851075509842E-2},{"$f":"'Simulation Inputs'!Y11","v":5.4918785113614327E-3},{"$f":"'Simulation Inputs'!Z11","v":1.7782483088968307E-2},{"$f":"'Simulation Inputs'!AA11","v":2.9127382559179356E-2},{"$f":"'Simulation Inputs'!AB11","v":0.46419851067909657},{"$f":"'Simulation Inputs'!AC11","v":3.3421331683452384E-2},1.7412115563191741,8.6247887304144247E-2,"billion $"]
[null,null,7.0000000000000007E-2,{"$f":"'Simulation Inputs'!M12","v":0.1428091530788464},{"$f":"'Simulation Inputs'!N12","v":0.16745860823803435},{"$f":"'Simulation Inputs'!O12","v":3.0224515457252885E-2},{"$f":"'Simulation Inputs'!P12","v":3.4137737857557325E-2},{"$f":"'Simulation Inputs'!Q12","v":3.3730329382980345E-2},{"$f":"'Simulation Inputs'!R12","v":9.8587030140101187E-2},{"$f":"'Simulation Inputs'!S12","v":0.11959574584380972},{"$f":"'Simulation Inputs'!T12","v":4.0306940836473411E-2},{"$f":"'Simulation Inputs'!U12","v":5.8474537861359109E-2},{"$f":"'Simulation Inputs'!V12","v":4.5729791880546287E-2},{"$f":"'Simulation Inputs'!W12","v":7.1027909153580709E-3},{"$f":"'Simulation Inputs'!X12","v":9.0079818574600595E-3},{"$f":"'Simulation Inputs'!Y12","v":3.7090324762631172E-3},{"$f":"'Simulation Inputs'!Z12","v":1.1012633211837755E-2},{"$f":"'Simulation Inputs'!AA12","v":1.8416330682485427E-2},{"$f":"'Simulation Inputs'!AB12","v":0.32341421823311978},{"$f":"'Simulation Inputs'!AC12","v":1.7020714207828823E-2},1.160738092161314,8.7420288098718699E-2,"billion $"]
[]
[]
[null,"Summary Totals"]
[null,"FFC Energy Savings",{"$f":"U31","v":0.20489046330040034},"quads"]
[]
[null,"Oper Cost Sav @ 3%",{"$f":"SUM('Simulation Inputs'!M14:AC14)","v":2.0974400397804436},"billion 2011$"]
[null,"Equip Cost Incr @ 3%",{"$f":"SUM('Simulation Inputs'!M16:AC16)","v":0.35622848346126956},"billion 2011$"]
[null,"NPV @ 3%",{"$f":"SUM('Simulation Inputs'!M11:AC11)","v":1.7412115563191741},"billion 2011$"]
[]
[null,"Oper Cost Sav @ 7%",{"$f":"SUM('Simulation Inputs'!M15:AC15)","v":1.4348996439635537},"billion 2011$"]
[null,"Equip Cost Incr @ 7%",{"$f":"SUM('Simulation Inputs'!M17:AC17)","v":0.27416155180223989},"billion 2011$"]
[null,"NPV @ 7%",{"$f":"SUM('Simulation Inputs'!M12:AC12)","v":1.160738092161314},"billion 2011$"]
[]
[null,{"$f":"\"NPV @ \" & ROUND(discRate*100,1) & \"%\"","v":"NPV @ 5%"},{"$f":"SUM('Simulation Inputs'!M13:AC13)","v":1.4170467731429608},"billion 2011$"]

{"sheet":"Calcs","index":4,"n_rows":71,"n_cols":30,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[null,"Calcs"]
[]
[null,"Product Group:",null,{"$f":"pc_name","v":"Cable Base"}]
[null,"CSL:",null,{"$f":"iCSL","v":1}]
[null,"Efficiency Scenario:",null,{"$f":"labelEff","v":"100% E*3, Fast Improvement"}]
[]
[null,"Base Case",null,null,null,null,null,null,null,null,"Standards Case"]
[null,null,null,null,"Energy Use",null,"Equipment Costs",null,"Operating Costs",null,null,"Energy Use and Savings",null,null,null,null,null,"Equipment Costs",null,null,null,null,"Operating Costs and Savings"]
[null,null,"Shipments","Affected Stock","Shipment Unit Energy Use","Total Site Energy","Unit Equipment Cost","Total Equipment Cost","Total Operating Costs",null,null,"Shipment Unit Energy Use","Total Site Energy","Elec Site Savings","Site to Powerplant Savings","Upstream Savings","CO2 Savings","Unit Equipment Cost","Total Equipment Cost","Equipment Cost Increase","Equipment Cost Increase @ 3%","Equipment Cost Increase @ 7%","Total Operating Costs","Operating Cost Savings","Operating Cost Savings @ 3%","Operating Cost Savings @ 7%","Net Savings","Net Present Value @ 3%","Net Present Value @ 7%","Net Present Value @ Custom %"]
[null,null,"(million)","(million)","(kWh/year)","(quad)","(2011$)","(billion 2011$)","(billion 2011$)",null,null,"(kWh/year)","(quad)","(quad)","(quad)","(quad)","(Mton)","(billion 2011$)","(billion 2011$)","(billion 2011$)","(billion 2011$)","(billion 2011$)","(billion 2011$)","(billion 2011$)","(billion 2011$)","(billion 2011$)","(billion 2011$)","(billion 2011$)","(billion 2011$)","(billion 2011$)"]
[null,"Year","Shipment","Stock","AEU","ElecUse","UnitEquipCost","EquipCost","OperCost",null,"Year","AEU","ElecUse","SiteSavings","powerplant","upstream","co2","UnitEquipCost","EquipCost","EquipCostIncr","EquipCostIncr3%","EquipCostIncr7%","OperCost","OperCostSav","OperCostSav3%","OperCostSav7%","NetSav","NPV 3%","NPV 7%","NPV cust"]
[null,{"$f":"StartYear","v":2018},{"$f":"IF(B12-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B12-Shipments!$B$4, iPrd), 0)","v":2.9606707843828675},{"$f":"SUMPRODUCT(C12:OFFSET(C12, -MIN(B12-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B12-StartYear, ageMax-1), 0))","v":2.9606707843828675},{"$f":"SUMPRODUCT(OFFSET(baseEff, B12-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B12, usageTrend, 2, FALSE)","v":136.63499999999999},{"$f":"SUMPRODUCT(C12:OFFSET(C12, -MIN(B12-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B12-StartYear, ageMax-1), 0), E12:OFFSET(E12, -MIN(B12-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":1.3802606339536102E-3},{"$f":"IF(B12-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B12-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B12-StartYear+1, 0)), 0)","v":116.404340010463},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.34463492864434753},{"$f":"[ElecUse] * VLOOKUP(B12, elecPrices, iEcon+1)","v":4.8608602174284934E-2},null,{"$f":"StartYear","v":2018},{"$f":"SUMPRODUCT(OFFSET(stdsEff, K12-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K12, usageTrend, 2, FALSE)","v":106.01},{"$f":"SUMPRODUCT(C12:OFFSET(C12, -MIN(B12-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B12-StartYear, ageMax-1), 0), L12:OFFSET(L12, -MIN(B12-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":1.0708927420164838E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":3.0936789193712643E-4},{"$f":"[SiteSavings]/3412 * VLOOKUP(K12, powerplant, 2, FALSE)","v":8.2574931195282465E-4},{"$f":"[SiteSavings] * VLOOKUP(K12, upstream, 2, FALSE)","v":1.2801089326666081E-5},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":5.1739426856269317E-2},{"$f":"IF(K12-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K12-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K12-StartYear+1, 0)), 0)","v":119.19800143784333},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.35290604041384976},{"$f":"[EquipCost]-basecase[EquipCost]","v":8.2711117695022374E-3},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":7.1347336689958777E-3},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":5.8971883806198042E-3},{"$f":"[ElecUse] * VLOOKUP(K12, elecPrices, iEcon+1, FALSE)","v":3.7713601321008136E-2},{"$f":"basecase[OperCost] - [OperCost]","v":1.0895000853276798E-2},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":9.3981234419095293E-3},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":7.7679850338491317E-3},{"$f":"[OperCostSav] - [EquipCostIncr]","v":2.623889083774561E-3},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":2.2633897729136521E-3},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":1.8707966532293273E-3},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":2.0558857550483189E-3}]
[null,{"$f":"B12+1","v":2019},{"$f":"IF(B13-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B13-Shipments!$B$4, iPrd), 0)","v":2.9902774922266961},{"$f":"SUMPRODUCT(C13:OFFSET(C13, -MIN(B13-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B13-StartYear, ageMax-1), 0))","v":5.950948276609564},{"$f":"SUMPRODUCT(OFFSET(baseEff, B13-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B13, usageTrend, 2, FALSE)","v":131.96925000000002},{"$f":"SUMPRODUCT(C13:OFFSET(C13, -MIN(B13-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B13-StartYear, ageMax-1), 0), E13:OFFSET(E13, -MIN(B13-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":2.7267200350884323E-3},{"$f":"IF(B13-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B13-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B13-StartYear+1, 0)), 0)","v":116.58489259844526},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.34862118027079758},{"$f":"[ElecUse] * VLOOKUP(B13, elecPrices, iEcon+1)","v":9.5198516907483446E-2},null,{"$f":"K12+1","v":2019},{"$f":"SUMPRODUCT(OFFSET(stdsEff, K13-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K13, usageTrend, 2, FALSE)","v":105.172375},{"$f":"SUMPRODUCT(C13:OFFSET(C13, -MIN(B13-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B13-StartYear, ageMax-1), 0), L13:OFFSET(L13, -MIN(B13-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":2.1439482686518691E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":5.8277176643656324E-4},{"$f":"[SiteSavings]/3412 * VLOOKUP(K13, powerplant, 2, FALSE)","v":1.555505266391137E-3},{"$f":"[SiteSavings] * VLOOKUP(K13, upstream, 2, FALSE)","v":2.4123346320567021E-5},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":9.7464145340497549E-2},{"$f":"IF(K13-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K13-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K13-StartYear+1, 0)), 0)","v":118.82957171562661},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.35533339371217632},{"$f":"[EquipCost]-basecase[EquipCost]","v":6.7122134413787338E-3},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":5.6213730846551031E-3},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":4.4726312312593922E-3},{"$f":"[ElecUse] * VLOOKUP(K13, elecPrices, iEcon+1, FALSE)","v":7.4852090744771116E-2},{"$f":"basecase[OperCost] - [OperCost]","v":2.0346426162712331E-2},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":1.7039811591047997E-2},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":1.3557682855980207E-2},{"$f":"[OperCostSav] - [EquipCostIncr]","v":1.3634212721333597E-2},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":1.1418438506392892E-2},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":9.0850516247208135E-3},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":1.0174059453678105E-2}]
[null,2020,{"$f":"IF(B14-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B14-Shipments!$B$4, iPrd), 0)","v":3.0201802671489633},{"$f":"SUMPRODUCT(C14:OFFSET(C14, -MIN(B14-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B14-StartYear, ageMax-1), 0))","v":8.962246531405377},{"$f":"SUMPRODUCT(OFFSET(baseEff, B14-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B14, usageTrend, 2, FALSE)","v":127.30350000000001},{"$f":"SUMPRODUCT(C14:OFFSET(C14, -MIN(B14-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B14-StartYear, ageMax-1), 0), E14:OFFSET(E14, -MIN(B14-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":4.034423370782832E-3},{"$f":"IF(B14-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B14-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B14-StartYear+1, 0)), 0)","v":116.71652529931353},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.35250494655917947},{"$f":"[ElecUse] * VLOOKUP(B14, elecPrices, iEcon+1)","v":0.14095070540830962},null,{"$f":"K13+1","v":2020},{"$f":"SUMPRODUCT(OFFSET(stdsEff, K14-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K14, usageTrend, 2, FALSE)","v":104.33475000000001},{"$f":"SUMPRODUCT(C14:OFFSET(C14, -MIN(B14-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B14-StartYear, ageMax-1), 0), L14:OFFSET(L14, -MIN(B14-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":3.2158900680982847E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":8.1853330268454733E-4},{"$f":"[SiteSavings]/3412 * VLOOKUP(K14, powerplant, 2, FALSE)","v":2.184788173297582E-3},{"$f":"[SiteSavings] * VLOOKUP(K14, upstream, 2, FALSE)","v":3.3605537363202947E-5},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0.13689346906198874},{"$f":"IF(K14-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K14-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K14-StartYear+1, 0)), 0)","v":118.48329490099707},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.35784090924678269},{"$f":"[EquipCost]-basecase[EquipCost]","v":5.335962687603224E-3},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":4.3386259661350492E-3},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":3.3229693864107166E-3},{"$f":"[ElecUse] * VLOOKUP(K14, elecPrices, iEcon+1, FALSE)","v":0.11235359602977812},{"$f":"basecase[OperCost] - [OperCost]","v":2.8597109378531493E-2},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":2.3252066884641369E-2},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":1.7808842484125908E-2},{"$f":"[OperCostSav] - [EquipCostIncr]","v":2.3261146690928269E-2},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":1.891344091850632E-2},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":1.448587309771519E-2},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":1.6531262670660775E-2}]
[null,2021,{"$f":"IF(B15-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B15-Shipments!$B$4, iPrd), 0)","v":3.0503820698204529},{"$f":"SUMPRODUCT(C15:OFFSET(C15, -MIN(B15-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B15-StartYear, ageMax-1), 0))","v":11.870427583451923},{"$f":"SUMPRODUCT(OFFSET(baseEff, B15-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B15, usageTrend, 2, FALSE)","v":122.63775},{"$f":"SUMPRODUCT(C15:OFFSET(C15, -MIN(B15-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B15-StartYear, ageMax-1), 0), E15:OFFSET(E15, -MIN(B15-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":5.2446741464983321E-3},{"$f":"IF(B15-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B15-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B15-StartYear+1, 0)), 0)","v":116.8060282083799},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.35630301409378412},{"$f":"[ElecUse] * VLOOKUP(B15, elecPrices, iEcon+1)","v":0.18307906221150719},null,2021,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K15-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K15, usageTrend, 2, FALSE)","v":103.497125},{"$f":"SUMPRODUCT(C15:OFFSET(C15, -MIN(B15-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B15-StartYear, ageMax-1), 0), L15:OFFSET(L15, -MIN(B15-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":4.2416688303052565E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":1.0030053161930756E-3},{"$f":"[SiteSavings]/3412 * VLOOKUP(K15, powerplant, 2, FALSE)","v":2.51303115297486E-3},{"$f":"[SiteSavings] * VLOOKUP(K15, upstream, 2, FALSE)","v":4.0944425118066414E-5},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0.17211536185918377},{"$f":"IF(K15-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K15-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K15-StartYear+1, 0)), 0)","v":118.15801084508031},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.36042707768748367},{"$f":"[EquipCost]-basecase[EquipCost]","v":4.1240635936995451E-3},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":3.2555738837643359E-3},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":2.4002425593383468E-3},{"$f":"[ElecUse] * VLOOKUP(K15, elecPrices, iEcon+1, FALSE)","v":0.14806653949751042},{"$f":"basecase[OperCost] - [OperCost]","v":3.5012522713996769E-2},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":2.7639208747055471E-2},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":2.0377606993336326E-2},{"$f":"[OperCostSav] - [EquipCostIncr]","v":3.0888459120297224E-2},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":2.4383634863291134E-2},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":1.7977364433997983E-2},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":2.0906524965031158E-2}]
[null,2022,{"$f":"IF(B16-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B16-Shipments!$B$4, iPrd), 0)","v":3.0808858905186574},{"$f":"SUMPRODUCT(C16:OFFSET(C16, -MIN(B16-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B16-StartYear, ageMax-1), 0))","v":14.470173976599284},{"$f":"SUMPRODUCT(OFFSET(baseEff, B16-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B16, usageTrend, 2, FALSE)","v":117.97199999999999},{"$f":"SUMPRODUCT(C16:OFFSET(C16, -MIN(B16-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B16-StartYear, ageMax-1), 0), E16:OFFSET(E16, -MIN(B16-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":6.2629178470063884E-3},{"$f":"IF(B16-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B16-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B16-StartYear+1, 0)), 0)","v":116.85940831084397},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.36003050223923794},{"$f":"[ElecUse] * VLOOKUP(B16, elecPrices, iEcon+1)","v":0.21851966628377095},null,2022,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K16-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K16, usageTrend, 2, FALSE)","v":102.65949999999998},{"$f":"SUMPRODUCT(C16:OFFSET(C16, -MIN(B16-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B16-StartYear, ageMax-1), 0), L16:OFFSET(L16, -MIN(B16-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":5.1472289793088799E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":1.1156888676975086E-3},{"$f":"[SiteSavings]/3412 * VLOOKUP(K16, powerplant, 2, FALSE)","v":2.7953599410547596E-3},{"$f":"[SiteSavings] * VLOOKUP(K16, upstream, 2, FALSE)","v":4.4954652898734179E-5},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0.1914518199313861},{"$f":"IF(K16-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K16-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K16-StartYear+1, 0)), 0)","v":117.85260106572821},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.36309041578432616},{"$f":"[EquipCost]-basecase[EquipCost]","v":3.059913545088222E-3},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":2.3451689404805185E-3},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":1.6643902265637649E-3},{"$f":"[ElecUse] * VLOOKUP(K16, elecPrices, iEcon+1, FALSE)","v":0.17959213042884803},{"$f":"basecase[OperCost] - [OperCost]","v":3.8927535854922923E-2},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":2.9834714828119405E-2},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":2.1174000267146838E-2},{"$f":"[OperCostSav] - [EquipCostIncr]","v":3.5867622309834701E-2},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":2.7489545887638883E-2},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":1.9509610040583075E-2},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":2.3120589144451833E-2}]
[null,2023,{"$f":"IF(B17-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B17-Shipments!$B$4, iPrd), 0)","v":3.1116947494238438},{"$f":"SUMPRODUCT(C17:OFFSET(C17, -MIN(B17-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B17-StartYear, ageMax-1), 0))","v":16.5807611171955},{"$f":"SUMPRODUCT(OFFSET(baseEff, B17-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B17, usageTrend, 2, FALSE)","v":113.30625000000001},{"$f":"SUMPRODUCT(C17:OFFSET(C17, -MIN(B17-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B17-StartYear, ageMax-1), 0), E17:OFFSET(E17, -MIN(B17-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.0093780024748191E-3},{"$f":"IF(B17-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B17-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B17-StartYear+1, 0)), 0)","v":116.88197213056755},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.36370101898099111},{"$f":"[ElecUse] * VLOOKUP(B17, elecPrices, iEcon+1)","v":0.24530560720107975},null,2023,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K17-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K17, usageTrend, 2, FALSE)","v":101.82187500000001},{"$f":"SUMPRODUCT(C17:OFFSET(C17, -MIN(B17-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B17-StartYear, ageMax-1), 0), L17:OFFSET(L17, -MIN(B17-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":5.8680050784531224E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":1.1413729240216967E-3},{"$f":"[SiteSavings]/3412 * VLOOKUP(K17, powerplant, 2, FALSE)","v":2.8597113783157572E-3},{"$f":"[SiteSavings] * VLOOKUP(K17, upstream, 2, FALSE)","v":4.5835962247753819E-5},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0.19585919502390092},{"$f":"IF(K17-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K17-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K17-StartYear+1, 0)), 0)","v":117.5659896857703},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.36582947281602923},{"$f":"[EquipCost]-basecase[EquipCost]","v":2.1284538350381244E-3},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":1.5837695467904665E-3},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":1.081998000383056E-3},{"$f":"[ElecUse] * VLOOKUP(K17, elecPrices, iEcon+1, FALSE)","v":0.20536123866065303},{"$f":"basecase[OperCost] - [OperCost]","v":3.9944368540426711E-2},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":2.97223615653237E-2},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":2.0305691472294208E-2},{"$f":"[OperCostSav] - [EquipCostIncr]","v":3.7815914705388587E-2},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":2.8138592018533234E-2},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":1.9223693471911153E-2},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":2.3215691232404953E-2}]
[null,2024,{"$f":"IF(B18-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B18-Shipments!$B$4, iPrd), 0)","v":3.1428116969180824},{"$f":"SUMPRODUCT(C18:OFFSET(C18, -MIN(B18-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B18-StartYear, ageMax-1), 0))","v":18.120319972321106},{"$f":"SUMPRODUCT(OFFSET(baseEff, B18-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B18, usageTrend, 2, FALSE)","v":108.64049999999999},{"$f":"SUMPRODUCT(C18:OFFSET(C18, -MIN(B18-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B18-StartYear, ageMax-1), 0), E18:OFFSET(E18, -MIN(B18-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.4533150626666161E-3},{"$f":"IF(B18-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B18-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B18-StartYear+1, 0)), 0)","v":116.87840010025518},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.36732680295215359},{"$f":"[ElecUse] * VLOOKUP(B18, elecPrices, iEcon+1)","v":0.26182964661952252},null,2024,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K18-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K18, usageTrend, 2, FALSE)","v":100.98425},{"$f":"SUMPRODUCT(C18:OFFSET(C18, -MIN(B18-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B18-StartYear, ageMax-1), 0), L18:OFFSET(L18, -MIN(B18-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":6.3757180616519932E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":1.0775970010146229E-3},{"$f":"[SiteSavings]/3412 * VLOOKUP(K18, powerplant, 2, FALSE)","v":2.6999207184468603E-3},{"$f":"[SiteSavings] * VLOOKUP(K18, upstream, 2, FALSE)","v":4.3184646968817012E-5},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0.18491526891598292},{"$f":"IF(K18-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K18-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K18-StartYear+1, 0)), 0)","v":117.2971439396109},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.36864283598849312},{"$f":"[EquipCost]-basecase[EquipCost]","v":1.3160330363395367E-3},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":9.5073026615855353E-4},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":6.2523781537299694E-4},{"$f":"[ElecUse] * VLOOKUP(K18, elecPrices, iEcon+1, FALSE)","v":0.22397443191282385},{"$f":"basecase[OperCost] - [OperCost]","v":3.785521470669867E-2},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":2.7347412534333496E-2},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":1.7984739812857968E-2},{"$f":"[OperCostSav] - [EquipCostIncr]","v":3.6539181670359133E-2},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":2.6396682268174942E-2},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":1.7359501997484969E-2},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":2.1363702762825763E-2}]
[null,2025,{"$f":"IF(B19-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B19-Shipments!$B$4, iPrd), 0)","v":3.1742398138872634},{"$f":"SUMPRODUCT(C19:OFFSET(C19, -MIN(B19-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B19-StartYear, ageMax-1), 0))","v":19.133471662455904},{"$f":"SUMPRODUCT(OFFSET(baseEff, B19-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B19, usageTrend, 2, FALSE)","v":103.97475},{"$f":"SUMPRODUCT(C19:OFFSET(C19, -MIN(B19-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B19-StartYear, ageMax-1), 0), E19:OFFSET(E19, -MIN(B19-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.6243496395374836E-3},{"$f":"IF(B19-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B19-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B19-StartYear+1, 0)), 0)","v":116.8528134541702},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.37091885283096832},{"$f":"[ElecUse] * VLOOKUP(B19, elecPrices, iEcon+1)","v":0.26801504235344992},null,2025,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K19-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K19, usageTrend, 2, FALSE)","v":100.146625},{"$f":"SUMPRODUCT(C19:OFFSET(C19, -MIN(B19-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B19-StartYear, ageMax-1), 0), L19:OFFSET(L19, -MIN(B19-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":6.6880907796352364E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":9.3625885990224721E-4},{"$f":"[SiteSavings]/3412 * VLOOKUP(K19, powerplant, 2, FALSE)","v":2.3457978180149107E-3},{"$f":"[SiteSavings] * VLOOKUP(K19, upstream, 2, FALSE)","v":3.7348144109305532E-5},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0.16066169327752822},{"$f":"IF(K19-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K19-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K19-StartYear+1, 0)), 0)","v":117.04507431246029},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.37152913490200484},{"$f":"[EquipCost]-basecase[EquipCost]","v":6.1028207103652754E-4},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":4.280395658675193E-4},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":2.7097253805042216E-4},{"$f":"[ElecUse] * VLOOKUP(K19, elecPrices, iEcon+1, FALSE)","v":0.2351031915262998},{"$f":"basecase[OperCost] - [OperCost]","v":3.2911850827150119E-2},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":2.3083709990075557E-2},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":1.4613255368001739E-2},{"$f":"[OperCostSav] - [EquipCostIncr]","v":3.2301568756113591E-2},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":2.265567042420804E-2},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":1.4342282829951316E-2},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":1.7986722149239215E-2}]
[null,2026,{"$f":"IF(B20-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B20-Shipments!$B$4, iPrd), 0)","v":3.2059822120261359},{"$f":"SUMPRODUCT(C20:OFFSET(C20, -MIN(B20-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B20-StartYear, ageMax-1), 0))","v":19.75706431360036},{"$f":"SUMPRODUCT(OFFSET(baseEff, B20-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B20, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C20:OFFSET(C20, -MIN(B20-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B20-StartYear, ageMax-1), 0), E20:OFFSET(E20, -MIN(B20-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.5944691796708654E-3},{"$f":"IF(B20-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B20-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B20-StartYear+1, 0)), 0)","v":116.80883436886201},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.37448704519407877},{"$f":"[ElecUse] * VLOOKUP(B20, elecPrices, iEcon+1)","v":0.26714562326723951},null,2026,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K20-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K20, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C20:OFFSET(C20, -MIN(B20-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B20-StartYear, ageMax-1), 0), L20:OFFSET(L20, -MIN(B20-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":6.8560921852675325E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":7.383769944033329E-4},{"$f":"[SiteSavings]/3412 * VLOOKUP(K20, powerplant, 2, FALSE)","v":1.7064459157217231E-3},{"$f":"[SiteSavings] * VLOOKUP(K20, upstream, 2, FALSE)","v":2.9496491689510982E-5},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0.10457194235221494},{"$f":"IF(K20-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K20-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K20-StartYear+1, 0)), 0)","v":116.80883436886201},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.37448704519407877},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K20, elecPrices, iEcon+1, FALSE)","v":0.24117222371693436},{"$f":"basecase[OperCost] - [OperCost]","v":2.5973399550305143E-2},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":1.7686621227958492E-2},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":1.0778037404180764E-2},{"$f":"[OperCostSav] - [EquipCostIncr]","v":2.5973399550305143E-2},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":1.7686621227958492E-2},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":1.0778037404180764E-2},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":1.3774248330367712E-2}]
[null,2027,{"$f":"IF(B21-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B21-Shipments!$B$4, iPrd), 0)","v":3.2380420341463974},{"$f":"SUMPRODUCT(C21:OFFSET(C21, -MIN(B21-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B21-StartYear, ageMax-1), 0))","v":20.144117886936868},{"$f":"SUMPRODUCT(OFFSET(baseEff, B21-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B21, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C21:OFFSET(C21, -MIN(B21-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B21-StartYear, ageMax-1), 0), E21:OFFSET(E21, -MIN(B21-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.4926300990623097E-3},{"$f":"IF(B21-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B21-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B21-StartYear+1, 0)), 0)","v":116.5382954513212},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.37735589925914997},{"$f":"[ElecUse] * VLOOKUP(B21, elecPrices, iEcon+1)","v":0.26365761589269404},null,2027,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K21-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K21, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C21:OFFSET(C21, -MIN(B21-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B21-StartYear, ageMax-1), 0), L21:OFFSET(L21, -MIN(B21-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":6.9454146128764349E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":5.4721548618587475E-4},{"$f":"[SiteSavings]/3412 * VLOOKUP(K21, powerplant, 2, FALSE)","v":1.2646569956802924E-3},{"$f":"[SiteSavings] * VLOOKUP(K21, upstream, 2, FALSE)","v":2.1886801146563952E-5},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":7.7498874842260743E-2},{"$f":"IF(K21-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K21-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K21-StartYear+1, 0)), 0)","v":116.5382954513212},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.37735589925914997},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K21, elecPrices, iEcon+1, FALSE)","v":0.24440168992814051},{"$f":"basecase[OperCost] - [OperCost]","v":1.9255925964553527E-2},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":1.2730435522691408E-2},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":7.4677800808070202E-3},{"$f":"[OperCostSav] - [EquipCostIncr]","v":1.9255925964553527E-2},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":1.2730435522691408E-2},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":7.4677800808070202E-3},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":9.7255511099503117E-3}]
[null,2028,{"$f":"IF(B22-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B22-Shipments!$B$4, iPrd), 0)","v":3.2704224544878615},{"$f":"SUMPRODUCT(C22:OFFSET(C22, -MIN(B22-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B22-StartYear, ageMax-1), 0))","v":20.413654493847041},{"$f":"SUMPRODUCT(OFFSET(baseEff, B22-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B22, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C22:OFFSET(C22, -MIN(B22-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B22-StartYear, ageMax-1), 0), E22:OFFSET(E22, -MIN(B22-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.3790222278658901E-3},{"$f":"IF(B22-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B22-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B22-StartYear+1, 0)), 0)","v":116.28986650933464},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.38031699066152397},{"$f":"[ElecUse] * VLOOKUP(B22, elecPrices, iEcon+1)","v":0.25941631742591964},null,2028,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K22-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K22, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C22:OFFSET(C22, -MIN(B22-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B22-StartYear, ageMax-1), 0), L22:OFFSET(L22, -MIN(B22-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":6.9999532009417447E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":3.7906902692414531E-4},{"$f":"[SiteSavings]/3412 * VLOOKUP(K22, powerplant, 2, FALSE)","v":8.7605762053032338E-4},{"$f":"[SiteSavings] * VLOOKUP(K22, upstream, 2, FALSE)","v":1.5197299574142442E-5},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":5.3685291838018574E-2},{"$f":"IF(K22-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K22-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K22-StartYear+1, 0)), 0)","v":116.28986650933464},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.38031699066152397},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K22, elecPrices, iEcon+1, FALSE)","v":0.246089796922494},{"$f":"basecase[OperCost] - [OperCost]","v":1.3326520503425643E-2},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":8.5537864023510699E-3},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":4.8301443121489193E-3},{"$f":"[OperCostSav] - [EquipCostIncr]","v":1.3326520503425643E-2},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":8.5537864023510699E-3},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":4.8301443121489193E-3},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":6.4102842202076182E-3}]
[null,2029,{"$f":"IF(B23-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B23-Shipments!$B$4, iPrd), 0)","v":3.30312667903274},{"$f":"SUMPRODUCT(C23:OFFSET(C23, -MIN(B23-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B23-StartYear, ageMax-1), 0))","v":20.638515734276197},{"$f":"SUMPRODUCT(OFFSET(baseEff, B23-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B23, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C23:OFFSET(C23, -MIN(B23-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B23-StartYear, ageMax-1), 0), E23:OFFSET(E23, -MIN(B23-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.2902899098828177E-3},{"$f":"IF(B23-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B23-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B23-StartYear+1, 0)), 0)","v":116.06174059023371},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.38336663175857805},{"$f":"[ElecUse] * VLOOKUP(B23, elecPrices, iEcon+1)","v":0.25625169106375195},null,2029,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K23-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K23, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C23:OFFSET(C23, -MIN(B23-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B23-StartYear, ageMax-1), 0), L23:OFFSET(L23, -MIN(B23-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.0465373541151967E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":2.4375255576762102E-4},{"$f":"[SiteSavings]/3412 * VLOOKUP(K23, powerplant, 2, FALSE)","v":5.6333086809199609E-4},{"$f":"[SiteSavings] * VLOOKUP(K23, upstream, 2, FALSE)","v":9.7820180692391342E-6},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":3.4521224798633385E-2},{"$f":"IF(K23-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K23-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K23-StartYear+1, 0)), 0)","v":116.06174059023371},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.38336663175857805},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K23, elecPrices, iEcon+1, FALSE)","v":0.24768385557453632},{"$f":"basecase[OperCost] - [OperCost]","v":8.5678354892156361E-3},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":5.3391918175559787E-3},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":2.9022223084268759E-3},{"$f":"[OperCostSav] - [EquipCostIncr]","v":8.5678354892156361E-3},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":5.3391918175559787E-3},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":2.9022223084268759E-3},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":3.9250241561365083E-3}]
[null,2030,{"$f":"IF(B24-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B24-Shipments!$B$4, iPrd), 0)","v":3.3361579458230675},{"$f":"SUMPRODUCT(C24:OFFSET(C24, -MIN(B24-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B24-StartYear, ageMax-1), 0))","v":20.850822233187724},{"$f":"SUMPRODUCT(OFFSET(baseEff, B24-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B24, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C24:OFFSET(C24, -MIN(B24-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B24-StartYear, ageMax-1), 0), E24:OFFSET(E24, -MIN(B24-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.2407877209258592E-3},{"$f":"IF(B24-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B24-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B24-StartYear+1, 0)), 0)","v":115.85225841577572},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.38650143245533752},{"$f":"[ElecUse] * VLOOKUP(B24, elecPrices, iEcon+1)","v":0.25439232015202839},null,2030,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K24-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K24, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C24:OFFSET(C24, -MIN(B24-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B24-StartYear, ageMax-1), 0), L24:OFFSET(L24, -MIN(B24-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.0966739899640955E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":1.4411373096176374E-4},{"$f":"[SiteSavings]/3412 * VLOOKUP(K24, powerplant, 2, FALSE)","v":3.3305789517161982E-4},{"$f":"[SiteSavings] * VLOOKUP(K24, upstream, 2, FALSE)","v":5.8045039935533671E-6},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":2.0409970625471788E-2},{"$f":"IF(K24-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K24-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K24-StartYear+1, 0)), 0)","v":115.85225841577572},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.38650143245533752},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K24, elecPrices, iEcon+1, FALSE)","v":0.2493291381063544},{"$f":"basecase[OperCost] - [OperCost]","v":5.0631820456739918E-3},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":3.0633084059387364E-3},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":1.6028737699180704E-3},{"$f":"[OperCostSav] - [EquipCostIncr]","v":5.0631820456739918E-3},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":3.0633084059387364E-3},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":1.6028737699180704E-3},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":2.2090495552983267E-3}]
[null,2031,{"$f":"IF(B25-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B25-Shipments!$B$4, iPrd), 0)","v":3.3695195252812979},{"$f":"SUMPRODUCT(C25:OFFSET(C25, -MIN(B25-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B25-StartYear, ageMax-1), 0))","v":21.0593304555196},{"$f":"SUMPRODUCT(OFFSET(baseEff, B25-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B25, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C25:OFFSET(C25, -MIN(B25-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B25-StartYear, ageMax-1), 0), E25:OFFSET(E25, -MIN(B25-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.2298804633818149E-3},{"$f":"IF(B25-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B25-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B25-StartYear+1, 0)), 0)","v":115.65989631335179},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.38971827891984928},{"$f":"[ElecUse] * VLOOKUP(B25, elecPrices, iEcon+1)","v":0.25457709145843932},null,2031,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K25-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K25, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C25:OFFSET(C25, -MIN(B25-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B25-StartYear, ageMax-1), 0), L25:OFFSET(L25, -MIN(B25-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.1526834690272727E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":7.7196994354542144E-5},{"$f":"[SiteSavings]/3412 * VLOOKUP(K25, powerplant, 2, FALSE)","v":1.6867937428511891E-4},{"$f":"[SiteSavings] * VLOOKUP(K25, upstream, 2, FALSE)","v":3.1190904586157364E-6},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":9.4251339235677817E-3},{"$f":"IF(K25-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K25-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K25-StartYear+1, 0)), 0)","v":115.65989631335179},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.38971827891984928},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K25, elecPrices, iEcon+1, FALSE)","v":0.25185884647615364},{"$f":"basecase[OperCost] - [OperCost]","v":2.718244982285678E-3},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":1.5966824447746252E-3},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":8.0423060598057417E-4},{"$f":"[OperCostSav] - [EquipCostIncr]","v":2.718244982285678E-3},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":1.5966824447746252E-3},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":8.0423060598057417E-4},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":1.1294869351295949E-3}]
[null,2032,{"$f":"IF(B26-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B26-Shipments!$B$4, iPrd), 0)","v":3.4032147205341108},{"$f":"SUMPRODUCT(C26:OFFSET(C26, -MIN(B26-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B26-StartYear, ageMax-1), 0))","v":21.269923760074796},{"$f":"SUMPRODUCT(OFFSET(baseEff, B26-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B26, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C26:OFFSET(C26, -MIN(B26-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B26-StartYear, ageMax-1), 0), E26:OFFSET(E26, -MIN(B26-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.2522589445150965E-3},{"$f":"IF(B26-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B26-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B26-StartYear+1, 0)), 0)","v":115.48325513352493},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.39301431384560848},{"$f":"[ElecUse] * VLOOKUP(B26, elecPrices, iEcon+1)","v":0.25545860023213124},null,2032,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K26-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K26, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C26:OFFSET(C26, -MIN(B26-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B26-StartYear, ageMax-1), 0), L26:OFFSET(L26, -MIN(B26-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.2152482909710125E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":3.7010653544083949E-5},{"$f":"[SiteSavings]/3412 * VLOOKUP(K26, powerplant, 2, FALSE)","v":8.0870167729944466E-5},{"$f":"[SiteSavings] * VLOOKUP(K26, upstream, 2, FALSE)","v":1.5016205547417757E-6},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":4.518703988003585E-3},{"$f":"IF(K26-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K26-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K26-StartYear+1, 0)), 0)","v":115.48325513352493},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.39301431384560848},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K26, elecPrices, iEcon+1, FALSE)","v":0.25415491129598278},{"$f":"basecase[OperCost] - [OperCost]","v":1.3036889361484616E-3},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":7.4347558359477153E-4},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":3.604808544990859E-4},{"$f":"[OperCostSav] - [EquipCostIncr]","v":1.3036889361484616E-3},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":7.4347558359477153E-4},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":3.604808544990859E-4},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":5.1591398142085822E-4}]
[null,2033,{"$f":"IF(B27-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B27-Shipments!$B$4, iPrd), 0)","v":3.4372468677394519},{"$f":"SUMPRODUCT(C27:OFFSET(C27, -MIN(B27-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B27-StartYear, ageMax-1), 0))","v":21.482622997675541},{"$f":"SUMPRODUCT(OFFSET(baseEff, B27-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B27, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C27:OFFSET(C27, -MIN(B27-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B27-StartYear, ageMax-1), 0), E27:OFFSET(E27, -MIN(B27-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.2982803425357531E-3},{"$f":"IF(B27-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B27-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B27-StartYear+1, 0)), 0)","v":115.32105007328985},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.39638691814884003},{"$f":"[ElecUse] * VLOOKUP(B27, elecPrices, iEcon+1)","v":0.25659346690880958},null,2033,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K27-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K27, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C27:OFFSET(C27, -MIN(B27-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B27-StartYear, ageMax-1), 0), L27:OFFSET(L27, -MIN(B27-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.2826431120970991E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":1.5637230438654039E-5},{"$f":"[SiteSavings]/3412 * VLOOKUP(K27, powerplant, 2, FALSE)","v":3.4168146933678931E-5},{"$f":"[SiteSavings] * VLOOKUP(K27, upstream, 2, FALSE)","v":6.3531526831187413E-7},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":1.9091804326101089E-3},{"$f":"IF(K27-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K27-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K27-StartYear+1, 0)), 0)","v":115.32105007328985},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.39638691814884003},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K27, elecPrices, iEcon+1, FALSE)","v":0.25604369203270333},{"$f":"basecase[OperCost] - [OperCost]","v":5.4977487610624598E-4},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":3.043970191608246E-4},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":1.4207227525549429E-4},{"$f":"[OperCostSav] - [EquipCostIncr]","v":5.4977487610624598E-4},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":3.043970191608246E-4},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":1.4207227525549429E-4},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":2.0720436875225104E-4}]
[null,2034,{"$f":"IF(B28-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B28-Shipments!$B$4, iPrd), 0)","v":3.4716193364168464},{"$f":"SUMPRODUCT(C28:OFFSET(C28, -MIN(B28-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B28-StartYear, ageMax-1), 0))","v":21.697449227652296},{"$f":"SUMPRODUCT(OFFSET(baseEff, B28-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B28, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C28:OFFSET(C28, -MIN(B28-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B28-StartYear, ageMax-1), 0), E28:OFFSET(E28, -MIN(B28-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.3589819689637657E-3},{"$f":"IF(B28-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B28-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B28-StartYear+1, 0)), 0)","v":115.17210133103357},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.39983369399657659},{"$f":"[ElecUse] * VLOOKUP(B28, elecPrices, iEcon+1)","v":0.26039684073195363},null,2034,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K28-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K28, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C28:OFFSET(C28, -MIN(B28-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B28-StartYear, ageMax-1), 0), L28:OFFSET(L28, -MIN(B28-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.353264748515739E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":5.7172204480267219E-6},{"$f":"[SiteSavings]/3412 * VLOOKUP(K28, powerplant, 2, FALSE)","v":1.24924185959125E-5},{"$f":"[SiteSavings] * VLOOKUP(K28, upstream, 2, FALSE)","v":2.321708195193155E-7},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":6.9802676702323597E-4},{"$f":"IF(K28-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K28-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K28-StartYear+1, 0)), 0)","v":115.17210133103357},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.39983369399657659},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K28, elecPrices, iEcon+1, FALSE)","v":0.26019453745838766},{"$f":"basecase[OperCost] - [OperCost]","v":2.0230327356596245E-4},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":1.0874797821941622E-4},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":4.8858888056913365E-5},{"$f":"[OperCostSav] - [EquipCostIncr]","v":2.0230327356596245E-4},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":1.0874797821941622E-4},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":4.8858888056913365E-5},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":7.2615215388372158E-5}]
[null,2035,{"$f":"IF(B29-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B29-Shipments!$B$4, iPrd), 0)","v":3.506335529781015},{"$f":"SUMPRODUCT(C29:OFFSET(C29, -MIN(B29-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B29-StartYear, ageMax-1), 0))","v":21.914423719928823},{"$f":"SUMPRODUCT(OFFSET(baseEff, B29-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B29, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C29:OFFSET(C29, -MIN(B29-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B29-StartYear, ageMax-1), 0), E29:OFFSET(E29, -MIN(B29-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.4276938278072351E-3},{"$f":"IF(B29-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B29-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B29-StartYear+1, 0)), 0)","v":115.03532552522601},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.4033524490690249},{"$f":"[ElecUse] * VLOOKUP(B29, elecPrices, iEcon+1)","v":0.26497020329780863},null,2035,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K29-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K29, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C29:OFFSET(C29, -MIN(B29-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B29-StartYear, ageMax-1), 0), L29:OFFSET(L29, -MIN(B29-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.4259216735653236E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":1.7721542419114888E-6},{"$f":"[SiteSavings]/3412 * VLOOKUP(K29, powerplant, 2, FALSE)","v":3.8722475034387258E-6},{"$f":"[SiteSavings] * VLOOKUP(K29, upstream, 2, FALSE)","v":7.1897978830946732E-8},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":2.1636582101271608E-4},{"$f":"IF(K29-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K29-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K29-StartYear+1, 0)), 0)","v":115.03532552522601},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.4033524490690249},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K29, elecPrices, iEcon+1, FALSE)","v":0.26490698474294622},{"$f":"basecase[OperCost] - [OperCost]","v":6.3218554862409793E-5},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":3.2993289699325985E-5},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":1.4269260116060607E-5},{"$f":"[OperCostSav] - [EquipCostIncr]","v":6.3218554862409793E-5},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":3.2993289699325985E-5},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":1.4269260116060607E-5},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":2.1611254829997321E-5}]
[null,2036,{"$f":"IF(B30-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B30-Shipments!$B$4, iPrd), 0)","v":3.5413988850788254},{"$f":"SUMPRODUCT(C30:OFFSET(C30, -MIN(B30-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B30-StartYear, ageMax-1), 0))","v":22.133567957128108},{"$f":"SUMPRODUCT(OFFSET(baseEff, B30-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B30, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C30:OFFSET(C30, -MIN(B30-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B30-StartYear, ageMax-1), 0), E30:OFFSET(E30, -MIN(B30-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.5003431063632364E-3},{"$f":"IF(B30-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B30-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B30-StartYear+1, 0)), 0)","v":114.90972781442339},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.40694118196671031},{"$f":"[ElecUse] * VLOOKUP(B30, elecPrices, iEcon+1)","v":0.26793410234091342},null,2036,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K30-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K30, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C30:OFFSET(C30, -MIN(B30-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B30-StartYear, ageMax-1), 0), L30:OFFSET(L30, -MIN(B30-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.4998886825155828E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":4.5442384765358168E-7},{"$f":"[SiteSavings]/3412 * VLOOKUP(K30, powerplant, 2, FALSE)","v":1.0364750875016376E-6},{"$f":"[SiteSavings] * VLOOKUP(K30, upstream, 2, FALSE)","v":1.8467323887323204E-8},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":4.8172114958942328E-5},{"$f":"IF(K30-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K30-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K30-StartYear+1, 0)), 0)","v":114.90972781442339},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.40694118196671031},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K30, elecPrices, iEcon+1, FALSE)","v":0.26791786899745473},{"$f":"basecase[OperCost] - [OperCost]","v":1.6233343458682548E-5},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":8.2253011799396069E-6},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":3.4243732088814695E-6},{"$f":"[OperCostSav] - [EquipCostIncr]","v":1.6233343458682548E-5},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":8.2253011799396069E-6},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":3.4243732088814695E-6},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":5.2851108272909372E-6}]
[null,2037,{"$f":"IF(B31-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B31-Shipments!$B$4, iPrd), 0)","v":3.5768128739296139},{"$f":"SUMPRODUCT(C31:OFFSET(C31, -MIN(B31-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B31-StartYear, ageMax-1), 0))","v":22.354903636699394},{"$f":"SUMPRODUCT(OFFSET(baseEff, B31-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B31, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C31:OFFSET(C31, -MIN(B31-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B31-StartYear, ageMax-1), 0), E31:OFFSET(E31, -MIN(B31-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.5748882082458408E-3},{"$f":"IF(B31-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B31-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B31-StartYear+1, 0)), 0)","v":114.79439466127025},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.41059806867938836},{"$f":"[ElecUse] * VLOOKUP(B31, elecPrices, iEcon+1)","v":0.2709735544215261},null,2037,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K31-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K31, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C31:OFFSET(C31, -MIN(B31-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B31-StartYear, ageMax-1), 0), L31:OFFSET(L31, -MIN(B31-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.5748052871824024E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":8.2921063438400056E-8},{"$f":"[SiteSavings]/3412 * VLOOKUP(K31, powerplant, 2, FALSE)","v":1.8913095544352453E-7},{"$f":"[SiteSavings] * VLOOKUP(K31, upstream, 2, FALSE)","v":3.3754698497583922E-9},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":8.790214292444987E-6},{"$f":"IF(K31-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K31-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K31-StartYear+1, 0)), 0)","v":114.79439466127025},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.41059806867938836},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K31, elecPrices, iEcon+1, FALSE)","v":0.27097058811830438},{"$f":"basecase[OperCost] - [OperCost]","v":2.9663032217186469E-6},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":1.4592246269759782E-6},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":5.8479665390505632E-7},{"$f":"[OperCostSav] - [EquipCostIncr]","v":2.9663032217186469E-6},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":1.4592246269759782E-6},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":5.8479665390505632E-7},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":9.1975544122299382E-7}]
[null,2038,{"$f":"IF(B32-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B32-Shipments!$B$4, iPrd), 0)","v":3.61258100266891},{"$f":"SUMPRODUCT(C32:OFFSET(C32, -MIN(B32-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B32-StartYear, ageMax-1), 0))","v":22.578452673066387},{"$f":"SUMPRODUCT(OFFSET(baseEff, B32-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B32, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C32:OFFSET(C32, -MIN(B32-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B32-StartYear, ageMax-1), 0), E32:OFFSET(E32, -MIN(B32-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.6505350148105842E-3},{"$f":"IF(B32-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B32-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B32-StartYear+1, 0)), 0)","v":114.68848718786766},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.41432145003972742},{"$f":"[ElecUse] * VLOOKUP(B32, elecPrices, iEcon+1)","v":0.2740604111700779},null,2038,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K32-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K32, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C32:OFFSET(C32, -MIN(B32-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B32-StartYear, ageMax-1), 0), L32:OFFSET(L32, -MIN(B32-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.6505350148105842E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K32, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K32, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K32-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K32-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K32-StartYear+1, 0)), 0)","v":114.68848718786766},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.41432145003972742},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K32, elecPrices, iEcon+1, FALSE)","v":0.2740604111700779},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2039,{"$f":"IF(B33-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B33-Shipments!$B$4, iPrd), 0)","v":3.648706812695599},{"$f":"SUMPRODUCT(C33:OFFSET(C33, -MIN(B33-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B33-StartYear, ageMax-1), 0))","v":22.804237199797051},{"$f":"SUMPRODUCT(OFFSET(baseEff, B33-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B33, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C33:OFFSET(C33, -MIN(B33-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B33-StartYear, ageMax-1), 0), E33:OFFSET(E33, -MIN(B33-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.7270403649586901E-3},{"$f":"IF(B33-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B33-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B33-StartYear+1, 0)), 0)","v":114.59123507417905},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.41810982009036002},{"$f":"[ElecUse] * VLOOKUP(B33, elecPrices, iEcon+1)","v":0.27718613079126841},null,2039,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K33-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K33, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C33:OFFSET(C33, -MIN(B33-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B33-StartYear, ageMax-1), 0), L33:OFFSET(L33, -MIN(B33-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.7270403649586901E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K33, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K33, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K33-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K33-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K33-StartYear+1, 0)), 0)","v":114.59123507417905},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.41810982009036002},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K33, elecPrices, iEcon+1, FALSE)","v":0.27718613079126841},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2040,{"$f":"IF(B34-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B34-Shipments!$B$4, iPrd), 0)","v":3.6851938808225553},{"$f":"SUMPRODUCT(C34:OFFSET(C34, -MIN(B34-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B34-StartYear, ageMax-1), 0))","v":23.032279571795023},{"$f":"SUMPRODUCT(OFFSET(baseEff, B34-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B34, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C34:OFFSET(C34, -MIN(B34-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B34-StartYear, ageMax-1), 0), E34:OFFSET(E34, -MIN(B34-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.8043107686082752E-3},{"$f":"IF(B34-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B34-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B34-StartYear+1, 0)), 0)","v":114.50193095509246},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.42196181529807347},{"$f":"[ElecUse] * VLOOKUP(B34, elecPrices, iEcon+1)","v":0.28034749993625752},null,2040,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K34-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K34, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C34:OFFSET(C34, -MIN(B34-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B34-StartYear, ageMax-1), 0), L34:OFFSET(L34, -MIN(B34-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.8043107686082752E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K34, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K34, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K34-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K34-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K34-StartYear+1, 0)), 0)","v":114.50193095509246},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.42196181529807347},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K34, elecPrices, iEcon+1, FALSE)","v":0.28034749993625752},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2041,{"$f":"IF(B35-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B35-Shipments!$B$4, iPrd), 0)","v":3.7220458196307811},{"$f":"SUMPRODUCT(C35:OFFSET(C35, -MIN(B35-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B35-StartYear, ageMax-1), 0))","v":23.262602367512972},{"$f":"SUMPRODUCT(OFFSET(baseEff, B35-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B35, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C35:OFFSET(C35, -MIN(B35-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B35-StartYear, ageMax-1), 0), E35:OFFSET(E35, -MIN(B35-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.8823538762943599E-3},{"$f":"IF(B35-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B35-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B35-StartYear+1, 0)), 0)","v":114.41992527538699},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.42587620455372049},{"$f":"[ElecUse] * VLOOKUP(B35, elecPrices, iEcon+1)","v":0.28354492519575136},null,2041,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K35-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K35, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C35:OFFSET(C35, -MIN(B35-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B35-StartYear, ageMax-1), 0), L35:OFFSET(L35, -MIN(B35-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.8823538762943599E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K35, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K35, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K35-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K35-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K35-StartYear+1, 0)), 0)","v":114.41992527538699},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.42587620455372049},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K35, elecPrices, iEcon+1, FALSE)","v":0.28354492519575136},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2042,{"$f":"IF(B36-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B36-Shipments!$B$4, iPrd), 0)","v":3.7592662778270891},{"$f":"SUMPRODUCT(C36:OFFSET(C36, -MIN(B36-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B36-StartYear, ageMax-1), 0))","v":23.4952283911881},{"$f":"SUMPRODUCT(OFFSET(baseEff, B36-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B36, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C36:OFFSET(C36, -MIN(B36-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B36-StartYear, ageMax-1), 0), E36:OFFSET(E36, -MIN(B36-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.9611774150573043E-3},{"$f":"IF(B36-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B36-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B36-StartYear+1, 0)), 0)","v":114.34462156518029},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.42985187990088242},{"$f":"[ElecUse] * VLOOKUP(B36, elecPrices, iEcon+1)","v":0.28677881779771258},null,2042,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K36-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K36, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C36:OFFSET(C36, -MIN(B36-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B36-StartYear, ageMax-1), 0), L36:OFFSET(L36, -MIN(B36-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.9611774150573043E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K36, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K36, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K36-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K36-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K36-StartYear+1, 0)), 0)","v":114.34462156518029},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.42985187990088242},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K36, elecPrices, iEcon+1, FALSE)","v":0.28677881779771258},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2043,{"$f":"IF(B37-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B37-Shipments!$B$4, iPrd), 0)","v":3.7968589406053601},{"$f":"SUMPRODUCT(C37:OFFSET(C37, -MIN(B37-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B37-StartYear, ageMax-1), 0))","v":23.730180675099984},{"$f":"SUMPRODUCT(OFFSET(baseEff, B37-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B37, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C37:OFFSET(C37, -MIN(B37-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B37-StartYear, ageMax-1), 0), E37:OFFSET(E37, -MIN(B37-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":8.0407891892078764E-3},{"$f":"IF(B37-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B37-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B37-StartYear+1, 0)), 0)","v":114.27547210149365},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.43388784794045454},{"$f":"[ElecUse] * VLOOKUP(B37, elecPrices, iEcon+1)","v":0.29004959366024979},null,2043,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K37-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K37, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C37:OFFSET(C37, -MIN(B37-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B37-StartYear, ageMax-1), 0), L37:OFFSET(L37, -MIN(B37-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":8.0407891892078764E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K37, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K37, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K37-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K37-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K37-StartYear+1, 0)), 0)","v":114.27547210149365},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.43388784794045454},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K37, elecPrices, iEcon+1, FALSE)","v":0.29004959366024979},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2044,{"$f":"IF(B38-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B38-Shipments!$B$4, iPrd), 0)","v":3.8348275300114136},{"$f":"SUMPRODUCT(C38:OFFSET(C38, -MIN(B38-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B38-StartYear, ageMax-1), 0))","v":23.967482481850986},{"$f":"SUMPRODUCT(OFFSET(baseEff, B38-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B38, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C38:OFFSET(C38, -MIN(B38-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B38-StartYear, ageMax-1), 0), E38:OFFSET(E38, -MIN(B38-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":8.121197081099955E-3},{"$f":"IF(B38-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B38-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B38-StartYear+1, 0)), 0)","v":114.21197392437824},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.43798322186215138},{"$f":"[ElecUse] * VLOOKUP(B38, elecPrices, iEcon+1)","v":0.29335767344510982},null,2044,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K38-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K38, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C38:OFFSET(C38, -MIN(B38-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B38-StartYear, ageMax-1), 0), L38:OFFSET(L38, -MIN(B38-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":8.121197081099955E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K38, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K38, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K38-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K38-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K38-StartYear+1, 0)), 0)","v":114.21197392437824},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.43798322186215138},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K38, elecPrices, iEcon+1, FALSE)","v":0.29335767344510982},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2045,{"$f":"IF(B39-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B39-Shipments!$B$4, iPrd), 0)","v":3.8731758053115279},{"$f":"SUMPRODUCT(C39:OFFSET(C39, -MIN(B39-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B39-StartYear, ageMax-1), 0))","v":24.207157306669497},{"$f":"SUMPRODUCT(OFFSET(baseEff, B39-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B39, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C39:OFFSET(C39, -MIN(B39-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B39-StartYear, ageMax-1), 0), E39:OFFSET(E39, -MIN(B39-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":8.2024090519109555E-3},{"$f":"IF(B39-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B39-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B39-StartYear+1, 0)), 0)","v":114.15366517862645},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.44213721405748901},{"$f":"[ElecUse] * VLOOKUP(B39, elecPrices, iEcon+1)","v":0.29670348261177976},null,2045,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K39-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K39, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C39:OFFSET(C39, -MIN(B39-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B39-StartYear, ageMax-1), 0), L39:OFFSET(L39, -MIN(B39-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":8.2024090519109555E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K39, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K39, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K39-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K39-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K39-StartYear+1, 0)), 0)","v":114.15366517862645},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.44213721405748901},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K39, elecPrices, iEcon+1, FALSE)","v":0.29670348261177976},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2046,{"$f":"IF(B40-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B40-Shipments!$B$4, iPrd), 0)","v":3.9119075633646432},{"$f":"SUMPRODUCT(C40:OFFSET(C40, -MIN(B40-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B40-StartYear, ageMax-1), 0))","v":24.449228879736193},{"$f":"SUMPRODUCT(OFFSET(baseEff, B40-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B40, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C40:OFFSET(C40, -MIN(B40-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B40-StartYear, ageMax-1), 0), E40:OFFSET(E40, -MIN(B40-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":8.284433142430065E-3},{"$f":"IF(B40-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B40-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B40-StartYear+1, 0)), 0)","v":114.10012175445902},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.44634912927209491},{"$f":"[ElecUse] * VLOOKUP(B40, elecPrices, iEcon+1)","v":0.30008745147220611},null,2046,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K40-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K40, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C40:OFFSET(C40, -MIN(B40-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B40-StartYear, ageMax-1), 0), L40:OFFSET(L40, -MIN(B40-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":8.284433142430065E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K40, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K40, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K40-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K40-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K40-StartYear+1, 0)), 0)","v":114.10012175445902},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.44634912927209491},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K40, elecPrices, iEcon+1, FALSE)","v":0.30008745147220611},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2047,{"$f":"IF(B41-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B41-Shipments!$B$4, iPrd), 0)","v":3.9510266389982895},{"$f":"SUMPRODUCT(C41:OFFSET(C41, -MIN(B41-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B41-StartYear, ageMax-1), 0))","v":24.693721168533553},{"$f":"SUMPRODUCT(OFFSET(baseEff, B41-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B41, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C41:OFFSET(C41, -MIN(B41-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B41-StartYear, ageMax-1), 0), E41:OFFSET(E41, -MIN(B41-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":8.3672774738543683E-3},{"$f":"IF(B41-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B41-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B41-StartYear+1, 0)), 0)","v":114.05095420275461},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0.45061835825825741},{"$f":"[ElecUse] * VLOOKUP(B41, elecPrices, iEcon+1)","v":0.30351001524613863},null,2047,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K41-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K41, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C41:OFFSET(C41, -MIN(B41-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B41-StartYear, ageMax-1), 0), L41:OFFSET(L41, -MIN(B41-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":8.3672774738543683E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K41, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K41, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K41-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K41-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K41-StartYear+1, 0)), 0)","v":114.05095420275461},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0.45061835825825741},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K41, elecPrices, iEcon+1, FALSE)","v":0.30351001524613863},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2048,{"$f":"IF(B42-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B42-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C42:OFFSET(C42, -MIN(B42-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B42-StartYear, ageMax-1), 0))","v":20.950121474830617},{"$f":"SUMPRODUCT(OFFSET(baseEff, B42-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B42, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C42:OFFSET(C42, -MIN(B42-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B42-StartYear, ageMax-1), 0), E42:OFFSET(E42, -MIN(B42-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.0987875134119706E-3},{"$f":"IF(B42-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B42-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B42-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B42, elecPrices, iEcon+1)","v":0.25785576735932647},null,2048,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K42-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K42, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C42:OFFSET(C42, -MIN(B42-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B42-StartYear, ageMax-1), 0), L42:OFFSET(L42, -MIN(B42-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":7.0987875134119706E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K42, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K42, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K42-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K42-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K42-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K42, elecPrices, iEcon+1, FALSE)","v":0.25785576735932647},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2049,{"$f":"IF(B43-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B43-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C43:OFFSET(C43, -MIN(B43-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B43-StartYear, ageMax-1), 0))","v":17.169085784190653},{"$f":"SUMPRODUCT(OFFSET(baseEff, B43-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B43, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C43:OFFSET(C43, -MIN(B43-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B43-StartYear, ageMax-1), 0), E43:OFFSET(E43, -MIN(B43-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":5.8176126533651517E-3},{"$f":"IF(B43-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B43-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B43-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B43, elecPrices, iEcon+1)","v":0.21161248739697541},null,2049,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K43-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K43, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C43:OFFSET(C43, -MIN(B43-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B43-StartYear, ageMax-1), 0), L43:OFFSET(L43, -MIN(B43-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":5.8176126533651517E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K43, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K43, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K43-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K43-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K43-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K43, elecPrices, iEcon+1, FALSE)","v":0.21161248739697541},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,{"$f":"B43+1","v":2050},{"$f":"IF(B44-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B44-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C44:OFFSET(C44, -MIN(B44-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B44-StartYear, ageMax-1), 0))","v":13.36221134736045},{"$f":"SUMPRODUCT(OFFSET(baseEff, B44-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B44, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C44:OFFSET(C44, -MIN(B44-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B44-StartYear, ageMax-1), 0), E44:OFFSET(E44, -MIN(B44-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":4.5276825329234049E-3},{"$f":"IF(B44-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B44-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B44-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B44, elecPrices, iEcon+1)","v":0.16492112007968751},null,2050,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K44-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K44, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C44:OFFSET(C44, -MIN(B44-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B44-StartYear, ageMax-1), 0), L44:OFFSET(L44, -MIN(B44-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":4.5276825329234049E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K44, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K44, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K44-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K44-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K44-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K44, elecPrices, iEcon+1, FALSE)","v":0.16492112007968751},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2051,{"$f":"IF(B45-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B45-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C45:OFFSET(C45, -MIN(B45-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B45-StartYear, ageMax-1), 0))","v":9.6968423269044202},{"$f":"SUMPRODUCT(OFFSET(baseEff, B45-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B45, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C45:OFFSET(C45, -MIN(B45-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B45-StartYear, ageMax-1), 0), E45:OFFSET(E45, -MIN(B45-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":3.2857004343603839E-3},{"$f":"IF(B45-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B45-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B45-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B45, elecPrices, iEcon+1)","v":0.11984835861162844},null,2051,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K45-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K45, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C45:OFFSET(C45, -MIN(B45-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B45-StartYear, ageMax-1), 0), L45:OFFSET(L45, -MIN(B45-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":3.2857004343603839E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K45, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K45, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K45-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K45-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K45-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K45, elecPrices, iEcon+1, FALSE)","v":0.11984835861162844},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,{"$f":"B45+1","v":2052},{"$f":"IF(B46-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B46-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C46:OFFSET(C46, -MIN(B46-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B46-StartYear, ageMax-1), 0))","v":6.4497408234580913},{"$f":"SUMPRODUCT(OFFSET(baseEff, B46-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B46, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C46:OFFSET(C46, -MIN(B46-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B46-StartYear, ageMax-1), 0), E46:OFFSET(E46, -MIN(B46-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":2.1854450666223602E-3},{"$f":"IF(B46-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B46-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B46-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B46, elecPrices, iEcon+1)","v":7.9826637738355813E-2},null,2052,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K46-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K46, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C46:OFFSET(C46, -MIN(B46-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B46-StartYear, ageMax-1), 0), L46:OFFSET(L46, -MIN(B46-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":2.1854450666223602E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K46, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K46, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K46-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K46-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K46-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K46, elecPrices, iEcon+1, FALSE)","v":7.9826637738355813E-2},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2053,{"$f":"IF(B47-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B47-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C47:OFFSET(C47, -MIN(B47-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B47-StartYear, ageMax-1), 0))","v":3.8645217265148597},{"$f":"SUMPRODUCT(OFFSET(baseEff, B47-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B47, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C47:OFFSET(C47, -MIN(B47-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B47-StartYear, ageMax-1), 0), E47:OFFSET(E47, -MIN(B47-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":1.3094634611284398E-3},{"$f":"IF(B47-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B47-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B47-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B47, elecPrices, iEcon+1)","v":4.7896650652080069E-2},null,2053,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K47-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K47, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C47:OFFSET(C47, -MIN(B47-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B47-StartYear, ageMax-1), 0), L47:OFFSET(L47, -MIN(B47-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":1.3094634611284398E-3},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K47, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K47, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K47-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K47-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K47-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K47, elecPrices, iEcon+1, FALSE)","v":4.7896650652080069E-2},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2054,{"$f":"IF(B48-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B48-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C48:OFFSET(C48, -MIN(B48-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B48-StartYear, ageMax-1), 0))","v":2.0515578196798492},{"$f":"SUMPRODUCT(OFFSET(baseEff, B48-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B48, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C48:OFFSET(C48, -MIN(B48-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B48-StartYear, ageMax-1), 0), E48:OFFSET(E48, -MIN(B48-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":6.9515458661576792E-4},{"$f":"IF(B48-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B48-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B48-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B48, elecPrices, iEcon+1)","v":2.5462261285623563E-2},null,2054,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K48-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K48, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C48:OFFSET(C48, -MIN(B48-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B48-StartYear, ageMax-1), 0), L48:OFFSET(L48, -MIN(B48-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":6.9515458661576792E-4},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K48, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K48, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K48-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K48-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K48-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K48, elecPrices, iEcon+1, FALSE)","v":2.5462261285623563E-2},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,{"$f":"B48+1","v":2055},{"$f":"IF(B49-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B49-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C49:OFFSET(C49, -MIN(B49-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B49-StartYear, ageMax-1), 0))","v":0.95073252746254311},{"$f":"SUMPRODUCT(OFFSET(baseEff, B49-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B49, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C49:OFFSET(C49, -MIN(B49-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B49-StartYear, ageMax-1), 0), E49:OFFSET(E49, -MIN(B49-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":3.2214840389608153E-4},{"$f":"IF(B49-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B49-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B49-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B49, elecPrices, iEcon+1)","v":1.1816133234955119E-2},null,2055,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K49-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K49, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C49:OFFSET(C49, -MIN(B49-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B49-StartYear, ageMax-1), 0), L49:OFFSET(L49, -MIN(B49-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":3.2214840389608153E-4},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K49, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K49, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K49-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K49-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K49-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K49, elecPrices, iEcon+1, FALSE)","v":1.1816133234955119E-2},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2056,{"$f":"IF(B50-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B50-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C50:OFFSET(C50, -MIN(B50-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B50-StartYear, ageMax-1), 0))","v":0.37762146455048085},{"$f":"SUMPRODUCT(OFFSET(baseEff, B50-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B50, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C50:OFFSET(C50, -MIN(B50-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B50-StartYear, ageMax-1), 0), E50:OFFSET(E50, -MIN(B50-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":1.2795412859862513E-4},{"$f":"IF(B50-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B50-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B50-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B50, elecPrices, iEcon+1)","v":4.6997798654736384E-3},null,2056,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K50-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K50, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C50:OFFSET(C50, -MIN(B50-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B50-StartYear, ageMax-1), 0), L50:OFFSET(L50, -MIN(B50-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":1.2795412859862513E-4},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K50, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K50, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K50-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K50-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K50-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K50, elecPrices, iEcon+1, FALSE)","v":4.6997798654736384E-3},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,{"$f":"B50+1","v":2057},{"$f":"IF(B51-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B51-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C51:OFFSET(C51, -MIN(B51-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B51-StartYear, ageMax-1), 0))","v":0.12600331725113623},{"$f":"SUMPRODUCT(OFFSET(baseEff, B51-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B51, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C51:OFFSET(C51, -MIN(B51-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B51-StartYear, ageMax-1), 0), E51:OFFSET(E51, -MIN(B51-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":4.2695254833031213E-5},{"$f":"IF(B51-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B51-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B51-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B51, elecPrices, iEcon+1)","v":1.5703868155233214E-3},null,2057,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K51-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K51, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C51:OFFSET(C51, -MIN(B51-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B51-StartYear, ageMax-1), 0), L51:OFFSET(L51, -MIN(B51-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":4.2695254833031213E-5},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K51, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K51, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K51-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K51-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K51-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K51, elecPrices, iEcon+1, FALSE)","v":1.5703868155233214E-3},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2058,{"$f":"IF(B52-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B52-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C52:OFFSET(C52, -MIN(B52-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B52-StartYear, ageMax-1), 0))","v":3.5481001599717316E-2},{"$f":"SUMPRODUCT(OFFSET(baseEff, B52-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B52, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C52:OFFSET(C52, -MIN(B52-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B52-StartYear, ageMax-1), 0), E52:OFFSET(E52, -MIN(B52-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":1.2022464472199909E-5},{"$f":"IF(B52-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B52-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B52-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B52, elecPrices, iEcon+1)","v":4.4281706614449843E-4},null,2058,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K52-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K52, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C52:OFFSET(C52, -MIN(B52-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B52-StartYear, ageMax-1), 0), L52:OFFSET(L52, -MIN(B52-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":1.2022464472199909E-5},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K52, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K52, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K52-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K52-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K52-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K52, elecPrices, iEcon+1, FALSE)","v":4.4281706614449843E-4},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2059,{"$f":"IF(B53-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B53-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C53:OFFSET(C53, -MIN(B53-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B53-StartYear, ageMax-1), 0))","v":7.9020532779965798E-3},{"$f":"SUMPRODUCT(OFFSET(baseEff, B53-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B53, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C53:OFFSET(C53, -MIN(B53-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B53-StartYear, ageMax-1), 0), E53:OFFSET(E53, -MIN(B53-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":2.6775499706553269E-6},{"$f":"IF(B53-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B53-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B53-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B53, elecPrices, iEcon+1)","v":9.875799178623501E-5},null,2059,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K53-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K53, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C53:OFFSET(C53, -MIN(B53-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B53-StartYear, ageMax-1), 0), L53:OFFSET(L53, -MIN(B53-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":2.6775499706553269E-6},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K53, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K53, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K53-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K53-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K53-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K53, elecPrices, iEcon+1, FALSE)","v":9.875799178623501E-5},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2060,{"$f":"IF(B54-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B54-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C54:OFFSET(C54, -MIN(B54-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B54-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B54-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B54, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C54:OFFSET(C54, -MIN(B54-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B54-StartYear, ageMax-1), 0), E54:OFFSET(E54, -MIN(B54-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B54-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B54-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B54-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B54, elecPrices, iEcon+1)","v":0},null,2060,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K54-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K54, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C54:OFFSET(C54, -MIN(B54-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B54-StartYear, ageMax-1), 0), L54:OFFSET(L54, -MIN(B54-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K54, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K54, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K54-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K54-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K54-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K54, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2061,{"$f":"IF(B55-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B55-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C55:OFFSET(C55, -MIN(B55-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B55-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B55-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B55, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C55:OFFSET(C55, -MIN(B55-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B55-StartYear, ageMax-1), 0), E55:OFFSET(E55, -MIN(B55-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B55-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B55-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B55-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B55, elecPrices, iEcon+1)","v":0},null,2061,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K55-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K55, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C55:OFFSET(C55, -MIN(B55-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B55-StartYear, ageMax-1), 0), L55:OFFSET(L55, -MIN(B55-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K55, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K55, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K55-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K55-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K55-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K55, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,{"$f":"B55+1","v":2062},{"$f":"IF(B56-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B56-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C56:OFFSET(C56, -MIN(B56-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B56-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B56-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B56, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C56:OFFSET(C56, -MIN(B56-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B56-StartYear, ageMax-1), 0), E56:OFFSET(E56, -MIN(B56-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B56-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B56-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B56-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B56, elecPrices, iEcon+1)","v":0},null,2062,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K56-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K56, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C56:OFFSET(C56, -MIN(B56-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B56-StartYear, ageMax-1), 0), L56:OFFSET(L56, -MIN(B56-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K56, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K56, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K56-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K56-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K56-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K56, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2063,{"$f":"IF(B57-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B57-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C57:OFFSET(C57, -MIN(B57-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B57-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B57-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B57, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C57:OFFSET(C57, -MIN(B57-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B57-StartYear, ageMax-1), 0), E57:OFFSET(E57, -MIN(B57-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B57-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B57-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B57-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B57, elecPrices, iEcon+1)","v":0},null,2063,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K57-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K57, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C57:OFFSET(C57, -MIN(B57-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B57-StartYear, ageMax-1), 0), L57:OFFSET(L57, -MIN(B57-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K57, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K57, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K57-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K57-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K57-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K57, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2064,{"$f":"IF(B58-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B58-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C58:OFFSET(C58, -MIN(B58-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B58-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B58-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B58, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C58:OFFSET(C58, -MIN(B58-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B58-StartYear, ageMax-1), 0), E58:OFFSET(E58, -MIN(B58-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B58-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B58-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B58-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B58, elecPrices, iEcon+1)","v":0},null,2064,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K58-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K58, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C58:OFFSET(C58, -MIN(B58-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B58-StartYear, ageMax-1), 0), L58:OFFSET(L58, -MIN(B58-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K58, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K58, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K58-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K58-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K58-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K58, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2065,{"$f":"IF(B59-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B59-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C59:OFFSET(C59, -MIN(B59-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B59-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B59-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B59, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C59:OFFSET(C59, -MIN(B59-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B59-StartYear, ageMax-1), 0), E59:OFFSET(E59, -MIN(B59-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B59-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B59-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B59-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B59, elecPrices, iEcon+1)","v":0},null,2065,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K59-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K59, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C59:OFFSET(C59, -MIN(B59-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B59-StartYear, ageMax-1), 0), L59:OFFSET(L59, -MIN(B59-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K59, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K59, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K59-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K59-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K59-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K59, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2066,{"$f":"IF(B60-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B60-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C60:OFFSET(C60, -MIN(B60-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B60-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B60-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B60, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C60:OFFSET(C60, -MIN(B60-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B60-StartYear, ageMax-1), 0), E60:OFFSET(E60, -MIN(B60-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B60-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B60-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B60-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B60, elecPrices, iEcon+1)","v":0},null,2066,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K60-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K60, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C60:OFFSET(C60, -MIN(B60-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B60-StartYear, ageMax-1), 0), L60:OFFSET(L60, -MIN(B60-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K60, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K60, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K60-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K60-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K60-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K60, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2067,{"$f":"IF(B61-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B61-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C61:OFFSET(C61, -MIN(B61-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B61-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B61-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B61, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C61:OFFSET(C61, -MIN(B61-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B61-StartYear, ageMax-1), 0), E61:OFFSET(E61, -MIN(B61-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B61-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B61-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B61-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B61, elecPrices, iEcon+1)","v":0},null,2067,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K61-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K61, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C61:OFFSET(C61, -MIN(B61-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B61-StartYear, ageMax-1), 0), L61:OFFSET(L61, -MIN(B61-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K61, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K61, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K61-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K61-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K61-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K61, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2068,{"$f":"IF(B62-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B62-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C62:OFFSET(C62, -MIN(B62-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B62-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B62-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B62, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C62:OFFSET(C62, -MIN(B62-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B62-StartYear, ageMax-1), 0), E62:OFFSET(E62, -MIN(B62-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B62-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B62-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B62-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B62, elecPrices, iEcon+1)","v":0},null,2068,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K62-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K62, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C62:OFFSET(C62, -MIN(B62-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B62-StartYear, ageMax-1), 0), L62:OFFSET(L62, -MIN(B62-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K62, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K62, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K62-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K62-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K62-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K62, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2069,{"$f":"IF(B63-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B63-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C63:OFFSET(C63, -MIN(B63-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B63-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B63-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B63, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C63:OFFSET(C63, -MIN(B63-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B63-StartYear, ageMax-1), 0), E63:OFFSET(E63, -MIN(B63-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B63-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B63-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B63-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B63, elecPrices, iEcon+1)","v":0},null,2069,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K63-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K63, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C63:OFFSET(C63, -MIN(B63-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B63-StartYear, ageMax-1), 0), L63:OFFSET(L63, -MIN(B63-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K63, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K63, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K63-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K63-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K63-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K63, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2070,{"$f":"IF(B64-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B64-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C64:OFFSET(C64, -MIN(B64-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B64-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B64-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B64, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C64:OFFSET(C64, -MIN(B64-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B64-StartYear, ageMax-1), 0), E64:OFFSET(E64, -MIN(B64-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B64-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B64-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B64-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B64, elecPrices, iEcon+1)","v":0},null,2070,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K64-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K64, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C64:OFFSET(C64, -MIN(B64-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B64-StartYear, ageMax-1), 0), L64:OFFSET(L64, -MIN(B64-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K64, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K64, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K64-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K64-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K64-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K64, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2071,{"$f":"IF(B65-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B65-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C65:OFFSET(C65, -MIN(B65-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B65-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B65-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B65, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C65:OFFSET(C65, -MIN(B65-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B65-StartYear, ageMax-1), 0), E65:OFFSET(E65, -MIN(B65-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B65-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B65-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B65-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B65, elecPrices, iEcon+1)","v":0},null,2071,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K65-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K65, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C65:OFFSET(C65, -MIN(B65-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B65-StartYear, ageMax-1), 0), L65:OFFSET(L65, -MIN(B65-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K65, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K65, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K65-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K65-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K65-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K65, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,{"$f":"B65+1","v":2072},{"$f":"IF(B66-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B66-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C66:OFFSET(C66, -MIN(B66-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B66-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B66-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B66, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C66:OFFSET(C66, -MIN(B66-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B66-StartYear, ageMax-1), 0), E66:OFFSET(E66, -MIN(B66-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B66-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B66-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B66-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B66, elecPrices, iEcon+1)","v":0},null,2072,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K66-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K66, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C66:OFFSET(C66, -MIN(B66-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B66-StartYear, ageMax-1), 0), L66:OFFSET(L66, -MIN(B66-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K66, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K66, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K66-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K66-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K66-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K66, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2073,{"$f":"IF(B67-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B67-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C67:OFFSET(C67, -MIN(B67-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B67-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B67-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B67, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C67:OFFSET(C67, -MIN(B67-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B67-StartYear, ageMax-1), 0), E67:OFFSET(E67, -MIN(B67-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B67-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B67-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B67-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B67, elecPrices, iEcon+1)","v":0},null,2073,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K67-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K67, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C67:OFFSET(C67, -MIN(B67-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B67-StartYear, ageMax-1), 0), L67:OFFSET(L67, -MIN(B67-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K67, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K67, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K67-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K67-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K67-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K67, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2074,{"$f":"IF(B68-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B68-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C68:OFFSET(C68, -MIN(B68-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B68-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B68-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B68, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C68:OFFSET(C68, -MIN(B68-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B68-StartYear, ageMax-1), 0), E68:OFFSET(E68, -MIN(B68-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B68-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B68-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B68-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B68, elecPrices, iEcon+1)","v":0},null,2074,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K68-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K68, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C68:OFFSET(C68, -MIN(B68-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B68-StartYear, ageMax-1), 0), L68:OFFSET(L68, -MIN(B68-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K68, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K68, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K68-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K68-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K68-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K68, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2075,{"$f":"IF(B69-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B69-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C69:OFFSET(C69, -MIN(B69-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B69-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B69-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B69, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C69:OFFSET(C69, -MIN(B69-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B69-StartYear, ageMax-1), 0), E69:OFFSET(E69, -MIN(B69-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B69-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B69-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B69-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B69, elecPrices, iEcon+1)","v":0},null,2075,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K69-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K69, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C69:OFFSET(C69, -MIN(B69-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B69-StartYear, ageMax-1), 0), L69:OFFSET(L69, -MIN(B69-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K69, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K69, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K69-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K69-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K69-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K69, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2076,{"$f":"IF(B70-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B70-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C70:OFFSET(C70, -MIN(B70-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B70-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B70-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B70, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C70:OFFSET(C70, -MIN(B70-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B70-StartYear, ageMax-1), 0), E70:OFFSET(E70, -MIN(B70-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B70-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B70-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B70-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B70, elecPrices, iEcon+1)","v":0},null,2076,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K70-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K70, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C70:OFFSET(C70, -MIN(B70-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B70-StartYear, ageMax-1), 0), L70:OFFSET(L70, -MIN(B70-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K70, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K70, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K70-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K70-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K70-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K70, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]
[null,2077,{"$f":"IF(B71-StartYear+1 <= numYrs, OFFSET(Shipments!$B$4, B71-Shipments!$B$4, iPrd), 0)","v":0},{"$f":"SUMPRODUCT(C71:OFFSET(C71, -MIN(B71-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B71-StartYear, ageMax-1), 0))","v":0},{"$f":"SUMPRODUCT(OFFSET(baseEff, B71-'Efficiency Dist.'!$B$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(B71, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C71:OFFSET(C71, -MIN(B71-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B71-StartYear, ageMax-1), 0), E71:OFFSET(E71, -MIN(B71-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"IF(B71-StartYear+1 <= 30, SUMPRODUCT(OFFSET(baseEff, B71-'Efficiency Dist.'!$B$10, 0), OFFSET(inputTIC, B71-StartYear+1, 0)), 0)","v":0},{"$f":"[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[ElecUse] * VLOOKUP(B71, elecPrices, iEcon+1)","v":0},null,2077,{"$f":"SUMPRODUCT(OFFSET(stdsEff, K71-'Efficiency Dist.'!$I$10, 0), OFFSET(inputAEU, iPrd, 0)) * VLOOKUP(K71, usageTrend, 2, FALSE)","v":99.308999999999997},{"$f":"SUMPRODUCT(C71:OFFSET(C71, -MIN(B71-StartYear, ageMax-1), 0), fSurv:OFFSET(fSurv, -MIN(B71-StartYear, ageMax-1), 0), L71:OFFSET(L71, -MIN(B71-StartYear, ageMax-1), 0)) * 3412 * 10 ^ (-9)","v":0},{"$f":"basecase[ElecUse] - [ElecUse]","v":0},{"$f":"[SiteSavings]/3412 * VLOOKUP(K71, powerplant, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP(K71, upstream, 2, FALSE)","v":0},{"$f":"[SiteSavings] * VLOOKUP([Year], carbon, 2, FALSE)","v":0},{"$f":"IF(K71-StartYear+1 <= 30, SUMPRODUCT(OFFSET(stdsEff, K71-'Efficiency Dist.'!$I$10, 0), OFFSET(inputTIC, K71-StartYear+1, 0)), 0)","v":0},{"$f":"basecase[Shipment] * [UnitEquipCost] * 0.001","v":0},{"$f":"[EquipCost]-basecase[EquipCost]","v":0},{"$f":"[EquipCostIncr] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[EquipCostIncr] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[ElecUse] * VLOOKUP(K71, elecPrices, iEcon+1, FALSE)","v":0},{"$f":"basecase[OperCost] - [OperCost]","v":0},{"$f":"[OperCostSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[OperCostSav] - [EquipCostIncr]","v":0},{"$f":"[NetSav] * (1+0.03)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+0.07)^(yrDsc-[Year])","v":0},{"$f":"[NetSav] * (1+discRate)^(yrDsc-[Year])","v":0}]

{"sheet":"Shipments","index":5,"n_rows":47,"n_cols":19,"rows_kept":47,"cut":false,"hidden":false,"merged":[[46,1,72,18]]}
[null,"Shipments"]
[]
[null,"(millions)","Cable With DVR & Video Server","Cable With DVR","Cable With Video Server","Cable With Video Client","Cable Base","Satellite With DVR & Video Server","Satellite With DVR","Satellite With Video Server","Satellite With Video Client","Satellite Base","IP With DVR & Video Server","IP With DVR","IP With Video Server","IP With Video Client","IP Base","IP OTT","Thin-client Total"]
[null,2011,{"$f":"OFFSET('Shipment Data'!C5, 0, 19*(iShip-1))","v":2.4480313567564318},{"$f":"OFFSET('Shipment Data'!D5, 0, 19*(iShip-1))","v":2.8737759405401588},{"$f":"OFFSET('Shipment Data'!E5, 0, 19*(iShip-1))","v":1.1325322775223921},{"$f":"OFFSET('Shipment Data'!F5, 0, 19*(iShip-1))","v":1.4151093876813036E-3},{"$f":"OFFSET('Shipment Data'!G5, 0, 19*(iShip-1))","v":17.675770582910467},{"$f":"OFFSET('Shipment Data'!H5, 0, 19*(iShip-1))","v":2.7824814281256387},{"$f":"OFFSET('Shipment Data'!I5, 0, 19*(iShip-1))","v":3.1376918232055075},{"$f":"OFFSET('Shipment Data'!J5, 0, 19*(iShip-1))","v":1.2872588499577879},{"$f":"OFFSET('Shipment Data'!K5, 0, 19*(iShip-1))","v":1.0960876215755996E-4},{"$f":"OFFSET('Shipment Data'!L5, 0, 19*(iShip-1))","v":8.0439050363315747},{"$f":"OFFSET('Shipment Data'!M5, 0, 19*(iShip-1))","v":0.37822323674804159},{"$f":"OFFSET('Shipment Data'!N5, 0, 19*(iShip-1))","v":0.44400119096509233},{"$f":"OFFSET('Shipment Data'!O5, 0, 19*(iShip-1))","v":0.17497734354747049},{"$f":"OFFSET('Shipment Data'!P5, 0, 19*(iShip-1))","v":9.9654189978605457E-4},{"$f":"OFFSET('Shipment Data'!Q5, 0, 19*(iShip-1))","v":1.2218076416650712},{"$f":"OFFSET('Shipment Data'!R5, 0, 19*(iShip-1))","v":6.166666666666667},{"$f":"OFFSET('Shipment Data'!S5, 0, 19*(iShip-1))","v":8.0951219976820761E-3}]
[null,2012,{"$f":"OFFSET('Shipment Data'!C6, 0, 19*(iShip-1))","v":1.6179511263528337},{"$f":"OFFSET('Shipment Data'!D6, 0, 19*(iShip-1))","v":1.8993339309359354},{"$f":"OFFSET('Shipment Data'!E6, 0, 19*(iShip-1))","v":0.74851241957788694},{"$f":"OFFSET('Shipment Data'!F6, 0, 19*(iShip-1))","v":0.154637577548005},{"$f":"OFFSET('Shipment Data'!G6, 0, 19*(iShip-1))","v":11.918712405737068},{"$f":"OFFSET('Shipment Data'!H6, 0, 19*(iShip-1))","v":2.9632654205335558},{"$f":"OFFSET('Shipment Data'!I6, 0, 19*(iShip-1))","v":3.3415546231548614},{"$f":"OFFSET('Shipment Data'!J6, 0, 19*(iShip-1))","v":1.3708949137264352},{"$f":"OFFSET('Shipment Data'!K6, 0, 19*(iShip-1))","v":0.11717456915660153},{"$f":"OFFSET('Shipment Data'!L6, 0, 19*(iShip-1))","v":4.9525347855338797},{"$f":"OFFSET('Shipment Data'!M6, 0, 19*(iShip-1))","v":0.49122787436306947},{"$f":"OFFSET('Shipment Data'!N6, 0, 19*(iShip-1))","v":0.57665880903490763},{"$f":"OFFSET('Shipment Data'!O6, 0, 19*(iShip-1))","v":0.22725665739511322},{"$f":"OFFSET('Shipment Data'!P6, 0, 19*(iShip-1))","v":0.21399664391248183},{"$f":"OFFSET('Shipment Data'!Q6, 0, 19*(iShip-1))","v":1.7068007623474357},{"$f":"OFFSET('Shipment Data'!R6, 0, 19*(iShip-1))","v":7.8666666666666671},{"$f":"OFFSET('Shipment Data'!S6, 0, 19*(iShip-1))","v":0.9577060016209662}]
[null,2013,{"$f":"OFFSET('Shipment Data'!C7, 0, 19*(iShip-1))","v":1.8940764283015157},{"$f":"OFFSET('Shipment Data'!D7, 0, 19*(iShip-1))","v":2.2234810245278664},{"$f":"OFFSET('Shipment Data'!E7, 0, 19*(iShip-1))","v":0.87625621511155405},{"$f":"OFFSET('Shipment Data'!F7, 0, 19*(iShip-1))","v":0.23564955237511076},{"$f":"OFFSET('Shipment Data'!G7, 0, 19*(iShip-1))","v":8.5454100132726332},{"$f":"OFFSET('Shipment Data'!H7, 0, 19*(iShip-1))","v":3.5801215261924537},{"$f":"OFFSET('Shipment Data'!I7, 0, 19*(iShip-1))","v":4.0371583167702134},{"$f":"OFFSET('Shipment Data'!J7, 0, 19*(iShip-1))","v":1.6562709356950027},{"$f":"OFFSET('Shipment Data'!K7, 0, 19*(iShip-1))","v":0.31713456558706421},{"$f":"OFFSET('Shipment Data'!L7, 0, 19*(iShip-1))","v":4.5511155567004646},{"$f":"OFFSET('Shipment Data'!M7, 0, 19*(iShip-1))","v":0.72206572717659234},{"$f":"OFFSET('Shipment Data'!N7, 0, 19*(iShip-1))","v":0.84764237538121712},{"$f":"OFFSET('Shipment Data'!O7, 0, 19*(iShip-1))","v":0.33404912901266076},{"$f":"OFFSET('Shipment Data'!P7, 0, 19*(iShip-1))","v":0.40946819340544688},{"$f":"OFFSET('Shipment Data'!Q7, 0, 19*(iShip-1))","v":2.2698513220621188},{"$f":"OFFSET('Shipment Data'!R7, 0, 19*(iShip-1))","v":10},{"$f":"OFFSET('Shipment Data'!S7, 0, 19*(iShip-1))","v":1.5557291107313276}]
[null,2014,{"$f":"OFFSET('Shipment Data'!C8, 0, 19*(iShip-1))","v":2.6666635909280916},{"$f":"OFFSET('Shipment Data'!D8, 0, 19*(iShip-1))","v":3.1304311719590641},{"$f":"OFFSET('Shipment Data'!E8, 0, 19*(iShip-1))","v":1.233678066126306},{"$f":"OFFSET('Shipment Data'!F8, 0, 19*(iShip-1))","v":0.40964777185615647},{"$f":"OFFSET('Shipment Data'!G8, 0, 19*(iShip-1))","v":8.1040877657603545},{"$f":"OFFSET('Shipment Data'!H8, 0, 19*(iShip-1))","v":3.7920182537244229},{"$f":"OFFSET('Shipment Data'!I8, 0, 19*(iShip-1))","v":4.2761056903700947},{"$f":"OFFSET('Shipment Data'!J8, 0, 19*(iShip-1))","v":1.7543006781527499},{"$f":"OFFSET('Shipment Data'!K8, 0, 19*(iShip-1))","v":0.68110578697560298},{"$f":"OFFSET('Shipment Data'!L8, 0, 19*(iShip-1))","v":3.2093954221612089},{"$f":"OFFSET('Shipment Data'!M8, 0, 19*(iShip-1))","v":0.78825994204349858},{"$f":"OFFSET('Shipment Data'!N8, 0, 19*(iShip-1))","v":0.92534862761628089},{"$f":"OFFSET('Shipment Data'!O8, 0, 19*(iShip-1))","v":0.36467254595342785},{"$f":"OFFSET('Shipment Data'!P8, 0, 19*(iShip-1))","v":0.5519327233253174},{"$f":"OFFSET('Shipment Data'!Q8, 0, 19*(iShip-1))","v":1.9965292991428796},{"$f":"OFFSET('Shipment Data'!R8, 0, 19*(iShip-1))","v":12.3},{"$f":"OFFSET('Shipment Data'!S8, 0, 19*(iShip-1))","v":2.7946481749701926}]
[null,2015,{"$f":"OFFSET('Shipment Data'!C9, 0, 19*(iShip-1))","v":2.7844987322265533},{"$f":"OFFSET('Shipment Data'!D9, 0, 19*(iShip-1))","v":3.2687593813094322},{"$f":"OFFSET('Shipment Data'!E9, 0, 19*(iShip-1))","v":1.2881921149674695},{"$f":"OFFSET('Shipment Data'!F9, 0, 19*(iShip-1))","v":0.65000152659333721},{"$f":"OFFSET('Shipment Data'!G9, 0, 19*(iShip-1))","v":4.6874042293040157},{"$f":"OFFSET('Shipment Data'!H9, 0, 19*(iShip-1))","v":4.2964216976188903},{"$f":"OFFSET('Shipment Data'!I9, 0, 19*(iShip-1))","v":4.844901063272367},{"$f":"OFFSET('Shipment Data'!J9, 0, 19*(iShip-1))","v":1.987652746755675},{"$f":"OFFSET('Shipment Data'!K9, 0, 19*(iShip-1))","v":1.2837930498013594},{"$f":"OFFSET('Shipment Data'!L9, 0, 19*(iShip-1))","v":1.9216696759973464},{"$f":"OFFSET('Shipment Data'!M9, 0, 19*(iShip-1))","v":0.7487446365483944},{"$f":"OFFSET('Shipment Data'!N9, 0, 19*(iShip-1))","v":0.87896109507855003},{"$f":"OFFSET('Shipment Data'!O9, 0, 19*(iShip-1))","v":0.34639158774353834},{"$f":"OFFSET('Shipment Data'!P9, 0, 19*(iShip-1))","v":0.79666437587218786},{"$f":"OFFSET('Shipment Data'!Q9, 0, 19*(iShip-1))","v":1.6240437801500796},{"$f":"OFFSET('Shipment Data'!R9, 0, 19*(iShip-1))","v":15},{"$f":"OFFSET('Shipment Data'!S9, 0, 19*(iShip-1))","v":4.5754693576196859}]
[null,2016,{"$f":"OFFSET('Shipment Data'!C10, 0, 19*(iShip-1))","v":2.9023338735250146},{"$f":"OFFSET('Shipment Data'!D10, 0, 19*(iShip-1))","v":3.4070875906597999},{"$f":"OFFSET('Shipment Data'!E10, 0, 19*(iShip-1))","v":1.3427061638086328},{"$f":"OFFSET('Shipment Data'!F10, 0, 19*(iShip-1))","v":0.89035528133051789},{"$f":"OFFSET('Shipment Data'!G10, 0, 19*(iShip-1))","v":1.2707206928476771},{"$f":"OFFSET('Shipment Data'!H10, 0, 19*(iShip-1))","v":4.3920103667599744},{"$f":"OFFSET('Shipment Data'!I10, 0, 19*(iShip-1))","v":4.9526925412399709},{"$f":"OFFSET('Shipment Data'!J10, 0, 19*(iShip-1))","v":2.0318749144451953},{"$f":"OFFSET('Shipment Data'!K10, 0, 19*(iShip-1))","v":1.5303699768110823},{"$f":"OFFSET('Shipment Data'!L10, 0, 19*(iShip-1))","v":1.9147548719194765},{"$f":"OFFSET('Shipment Data'!M10, 0, 19*(iShip-1))","v":0.70922933105329033},{"$f":"OFFSET('Shipment Data'!N10, 0, 19*(iShip-1))","v":0.83257356254081916},{"$f":"OFFSET('Shipment Data'!O10, 0, 19*(iShip-1))","v":0.32811062953364895},{"$f":"OFFSET('Shipment Data'!P10, 0, 19*(iShip-1))","v":0.9916923829917319},{"$f":"OFFSET('Shipment Data'!Q10, 0, 19*(iShip-1))","v":1.3012619065846056},{"$f":"OFFSET('Shipment Data'!R10, 0, 19*(iShip-1))","v":19.126588251356008},{"$f":"OFFSET('Shipment Data'!S10, 0, 19*(iShip-1))","v":6.1088240357190546}]
[null,2017,{"$f":"OFFSET('Shipment Data'!C11, 0, 19*(iShip-1))","v":2.9313572122602647},{"$f":"OFFSET('Shipment Data'!D11, 0, 19*(iShip-1))","v":3.4411584665663981},{"$f":"OFFSET('Shipment Data'!E11, 0, 19*(iShip-1))","v":1.3561332254467191},{"$f":"OFFSET('Shipment Data'!F11, 0, 19*(iShip-1))","v":0.89925883414382313},{"$f":"OFFSET('Shipment Data'!G11, 0, 19*(iShip-1))","v":1.2834278997761539},{"$f":"OFFSET('Shipment Data'!H11, 0, 19*(iShip-1))","v":4.4359304704275742},{"$f":"OFFSET('Shipment Data'!I11, 0, 19*(iShip-1))","v":5.0022194666523703},{"$f":"OFFSET('Shipment Data'!J11, 0, 19*(iShip-1))","v":2.0521936635896472},{"$f":"OFFSET('Shipment Data'!K11, 0, 19*(iShip-1))","v":1.5456736765791932},{"$f":"OFFSET('Shipment Data'!L11, 0, 19*(iShip-1))","v":1.9339024206386712},{"$f":"OFFSET('Shipment Data'!M11, 0, 19*(iShip-1))","v":0.71632162436382329},{"$f":"OFFSET('Shipment Data'!N11, 0, 19*(iShip-1))","v":0.84089929816622733},{"$f":"OFFSET('Shipment Data'!O11, 0, 19*(iShip-1))","v":0.33139173582898546},{"$f":"OFFSET('Shipment Data'!P11, 0, 19*(iShip-1))","v":1.0016093068216492},{"$f":"OFFSET('Shipment Data'!Q11, 0, 19*(iShip-1))","v":1.3142745256504518},{"$f":"OFFSET('Shipment Data'!R11, 0, 19*(iShip-1))","v":19.317854133869567},{"$f":"OFFSET('Shipment Data'!S11, 0, 19*(iShip-1))","v":6.1699122760762455}]
[null,2018,{"$f":"OFFSET('Shipment Data'!C12, 0, 19*(iShip-1))","v":2.9606707843828675},{"$f":"OFFSET('Shipment Data'!D12, 0, 19*(iShip-1))","v":3.475570051232062},{"$f":"OFFSET('Shipment Data'!E12, 0, 19*(iShip-1))","v":1.3696945577011863},{"$f":"OFFSET('Shipment Data'!F12, 0, 19*(iShip-1))","v":0.90825142248526136},{"$f":"OFFSET('Shipment Data'!G12, 0, 19*(iShip-1))","v":1.2962621787739155},{"$f":"OFFSET('Shipment Data'!H12, 0, 19*(iShip-1))","v":4.4802897751318502},{"$f":"OFFSET('Shipment Data'!I12, 0, 19*(iShip-1))","v":5.0522416613188943},{"$f":"OFFSET('Shipment Data'!J12, 0, 19*(iShip-1))","v":2.0727156002255436},{"$f":"OFFSET('Shipment Data'!K12, 0, 19*(iShip-1))","v":1.561130413344985},{"$f":"OFFSET('Shipment Data'!L12, 0, 19*(iShip-1))","v":1.9532414448450579},{"$f":"OFFSET('Shipment Data'!M12, 0, 19*(iShip-1))","v":0.72348484060746154},{"$f":"OFFSET('Shipment Data'!N12, 0, 19*(iShip-1))","v":0.84930829114788964},{"$f":"OFFSET('Shipment Data'!O12, 0, 19*(iShip-1))","v":0.3347056531872753},{"$f":"OFFSET('Shipment Data'!P12, 0, 19*(iShip-1))","v":1.0116253998898657},{"$f":"OFFSET('Shipment Data'!Q12, 0, 19*(iShip-1))","v":1.3274172709069563},{"$f":"OFFSET('Shipment Data'!R12, 0, 19*(iShip-1))","v":19.511032675208263},{"$f":"OFFSET('Shipment Data'!S12, 0, 19*(iShip-1))","v":6.2316113988370079}]
[null,2019,{"$f":"OFFSET('Shipment Data'!C13, 0, 19*(iShip-1))","v":2.9902774922266961},{"$f":"OFFSET('Shipment Data'!D13, 0, 19*(iShip-1))","v":3.5103257517443827},{"$f":"OFFSET('Shipment Data'!E13, 0, 19*(iShip-1))","v":1.3833915032781983},{"$f":"OFFSET('Shipment Data'!F13, 0, 19*(iShip-1))","v":0.91733393671011398},{"$f":"OFFSET('Shipment Data'!G13, 0, 19*(iShip-1))","v":1.3092248005616547},{"$f":"OFFSET('Shipment Data'!H13, 0, 19*(iShip-1))","v":4.5250926728831686},{"$f":"OFFSET('Shipment Data'!I13, 0, 19*(iShip-1))","v":5.1027640779320835},{"$f":"OFFSET('Shipment Data'!J13, 0, 19*(iShip-1))","v":2.0934427562277991},{"$f":"OFFSET('Shipment Data'!K13, 0, 19*(iShip-1))","v":1.5767417174784348},{"$f":"OFFSET('Shipment Data'!L13, 0, 19*(iShip-1))","v":1.9727738592935085},{"$f":"OFFSET('Shipment Data'!M13, 0, 19*(iShip-1))","v":0.73071968901353612},{"$f":"OFFSET('Shipment Data'!N13, 0, 19*(iShip-1))","v":0.85780137405936852},{"$f":"OFFSET('Shipment Data'!O13, 0, 19*(iShip-1))","v":0.33805270971914808},{"$f":"OFFSET('Shipment Data'!P13, 0, 19*(iShip-1))","v":1.0217416538887643},{"$f":"OFFSET('Shipment Data'!Q13, 0, 19*(iShip-1))","v":1.3406914436160258},{"$f":"OFFSET('Shipment Data'!R13, 0, 19*(iShip-1))","v":19.706143001960346},{"$f":"OFFSET('Shipment Data'!S13, 0, 19*(iShip-1))","v":6.2939275128253778}]
[null,2020,{"$f":"OFFSET('Shipment Data'!C14, 0, 19*(iShip-1))","v":3.0201802671489633},{"$f":"OFFSET('Shipment Data'!D14, 0, 19*(iShip-1))","v":3.5454290092618264},{"$f":"OFFSET('Shipment Data'!E14, 0, 19*(iShip-1))","v":1.3972254183109802},{"$f":"OFFSET('Shipment Data'!F14, 0, 19*(iShip-1))","v":0.92650727607721517},{"$f":"OFFSET('Shipment Data'!G14, 0, 19*(iShip-1))","v":1.3223170485672713},{"$f":"OFFSET('Shipment Data'!H14, 0, 19*(iShip-1))","v":4.5703435996120003},{"$f":"OFFSET('Shipment Data'!I14, 0, 19*(iShip-1))","v":5.1537917187114042},{"$f":"OFFSET('Shipment Data'!J14, 0, 19*(iShip-1))","v":2.1143771837900771},{"$f":"OFFSET('Shipment Data'!K14, 0, 19*(iShip-1))","v":1.5925091346532192},{"$f":"OFFSET('Shipment Data'!L14, 0, 19*(iShip-1))","v":1.9925015978864435},{"$f":"OFFSET('Shipment Data'!M14, 0, 19*(iShip-1))","v":0.73802688590367149},{"$f":"OFFSET('Shipment Data'!N14, 0, 19*(iShip-1))","v":0.86637938779996215},{"$f":"OFFSET('Shipment Data'!O14, 0, 19*(iShip-1))","v":0.34143323681633958},{"$f":"OFFSET('Shipment Data'!P14, 0, 19*(iShip-1))","v":1.031959070427652},{"$f":"OFFSET('Shipment Data'!Q14, 0, 19*(iShip-1))","v":1.3540983580521861},{"$f":"OFFSET('Shipment Data'!R14, 0, 19*(iShip-1))","v":19.903204431979947},{"$f":"OFFSET('Shipment Data'!S14, 0, 19*(iShip-1))","v":6.3568667879536314}]
[null,2021,{"$f":"OFFSET('Shipment Data'!C15, 0, 19*(iShip-1))","v":3.0503820698204529},{"$f":"OFFSET('Shipment Data'!D15, 0, 19*(iShip-1))","v":3.5808832993544448},{"$f":"OFFSET('Shipment Data'!E15, 0, 19*(iShip-1))","v":1.41119767249409},{"$f":"OFFSET('Shipment Data'!F15, 0, 19*(iShip-1))","v":0.93577234883798732},{"$f":"OFFSET('Shipment Data'!G15, 0, 19*(iShip-1))","v":1.335540219052944},{"$f":"OFFSET('Shipment Data'!H15, 0, 19*(iShip-1))","v":4.61604703560812},{"$f":"OFFSET('Shipment Data'!I15, 0, 19*(iShip-1))","v":5.2053296358985186},{"$f":"OFFSET('Shipment Data'!J15, 0, 19*(iShip-1))","v":2.1355209556279777},{"$f":"OFFSET('Shipment Data'!K15, 0, 19*(iShip-1))","v":1.6084342259997515},{"$f":"OFFSET('Shipment Data'!L15, 0, 19*(iShip-1))","v":2.012426613865308},{"$f":"OFFSET('Shipment Data'!M15, 0, 19*(iShip-1))","v":0.74540715476270825},{"$f":"OFFSET('Shipment Data'!N15, 0, 19*(iShip-1))","v":0.8750431816779618},{"$f":"OFFSET('Shipment Data'!O15, 0, 19*(iShip-1))","v":0.34484756918450299},{"$f":"OFFSET('Shipment Data'!P15, 0, 19*(iShip-1))","v":1.0422786611319286},{"$f":"OFFSET('Shipment Data'!Q15, 0, 19*(iShip-1))","v":1.3676393416327079},{"$f":"OFFSET('Shipment Data'!R15, 0, 19*(iShip-1))","v":20.102236476299748},{"$f":"OFFSET('Shipment Data'!S15, 0, 19*(iShip-1))","v":6.420435455833168}]
[null,2022,{"$f":"OFFSET('Shipment Data'!C16, 0, 19*(iShip-1))","v":3.0808858905186574},{"$f":"OFFSET('Shipment Data'!D16, 0, 19*(iShip-1))","v":3.6166921323479895},{"$f":"OFFSET('Shipment Data'!E16, 0, 19*(iShip-1))","v":1.4253096492190309},{"$f":"OFFSET('Shipment Data'!F16, 0, 19*(iShip-1))","v":0.94513007232636725},{"$f":"OFFSET('Shipment Data'!G16, 0, 19*(iShip-1))","v":1.3488956212434735},{"$f":"OFFSET('Shipment Data'!H16, 0, 19*(iShip-1))","v":4.6622075059642016},{"$f":"OFFSET('Shipment Data'!I16, 0, 19*(iShip-1))","v":5.2573829322575039},{"$f":"OFFSET('Shipment Data'!J16, 0, 19*(iShip-1))","v":2.1568761651842574},{"$f":"OFFSET('Shipment Data'!K16, 0, 19*(iShip-1))","v":1.6245185682597489},{"$f":"OFFSET('Shipment Data'!L16, 0, 19*(iShip-1))","v":2.0325508800039609},{"$f":"OFFSET('Shipment Data'!M16, 0, 19*(iShip-1))","v":0.75286122631033536},{"$f":"OFFSET('Shipment Data'!N16, 0, 19*(iShip-1))","v":0.88379361349474139},{"$f":"OFFSET('Shipment Data'!O16, 0, 19*(iShip-1))","v":0.34829604487634802},{"$f":"OFFSET('Shipment Data'!P16, 0, 19*(iShip-1))","v":1.0527014477432479},{"$f":"OFFSET('Shipment Data'!Q16, 0, 19*(iShip-1))","v":1.381315735049035},{"$f":"OFFSET('Shipment Data'!R16, 0, 19*(iShip-1))","v":20.303258841062746},{"$f":"OFFSET('Shipment Data'!S16, 0, 19*(iShip-1))","v":6.4846398103915002}]
[null,2023,{"$f":"OFFSET('Shipment Data'!C17, 0, 19*(iShip-1))","v":3.1116947494238438},{"$f":"OFFSET('Shipment Data'!D17, 0, 19*(iShip-1))","v":3.6528590536714693},{"$f":"OFFSET('Shipment Data'!E17, 0, 19*(iShip-1))","v":1.4395627457112212},{"$f":"OFFSET('Shipment Data'!F17, 0, 19*(iShip-1))","v":0.95458137304963098},{"$f":"OFFSET('Shipment Data'!G17, 0, 19*(iShip-1))","v":1.3623845774559082},{"$f":"OFFSET('Shipment Data'!H17, 0, 19*(iShip-1))","v":4.7088295810238439},{"$f":"OFFSET('Shipment Data'!I17, 0, 19*(iShip-1))","v":5.3099567615800787},{"$f":"OFFSET('Shipment Data'!J17, 0, 19*(iShip-1))","v":2.1784449268361001},{"$f":"OFFSET('Shipment Data'!K17, 0, 19*(iShip-1))","v":1.6407637539423465},{"$f":"OFFSET('Shipment Data'!L17, 0, 19*(iShip-1))","v":2.0528763888040005},{"$f":"OFFSET('Shipment Data'!M17, 0, 19*(iShip-1))","v":0.76038983857343867},{"$f":"OFFSET('Shipment Data'!N17, 0, 19*(iShip-1))","v":0.89263154962968883},{"$f":"OFFSET('Shipment Data'!O17, 0, 19*(iShip-1))","v":0.35177900532511153},{"$f":"OFFSET('Shipment Data'!P17, 0, 19*(iShip-1))","v":1.0632284622206805},{"$f":"OFFSET('Shipment Data'!Q17, 0, 19*(iShip-1))","v":1.3951288923995253},{"$f":"OFFSET('Shipment Data'!R17, 0, 19*(iShip-1))","v":20.506291429473375},{"$f":"OFFSET('Shipment Data'!S17, 0, 19*(iShip-1))","v":6.5494862084954155}]
[null,2024,{"$f":"OFFSET('Shipment Data'!C18, 0, 19*(iShip-1))","v":3.1428116969180824},{"$f":"OFFSET('Shipment Data'!D18, 0, 19*(iShip-1))","v":3.6893876442081841},{"$f":"OFFSET('Shipment Data'!E18, 0, 19*(iShip-1))","v":1.4539583731683334},{"$f":"OFFSET('Shipment Data'!F18, 0, 19*(iShip-1))","v":0.96412718678012732},{"$f":"OFFSET('Shipment Data'!G18, 0, 19*(iShip-1))","v":1.3760084232304672},{"$f":"OFFSET('Shipment Data'!H18, 0, 19*(iShip-1))","v":4.755917876834082},{"$f":"OFFSET('Shipment Data'!I18, 0, 19*(iShip-1))","v":5.3630563291958797},{"$f":"OFFSET('Shipment Data'!J18, 0, 19*(iShip-1))","v":2.2002293761044611},{"$f":"OFFSET('Shipment Data'!K18, 0, 19*(iShip-1))","v":1.6571713914817701},{"$f":"OFFSET('Shipment Data'!L18, 0, 19*(iShip-1))","v":2.0734051526920405},{"$f":"OFFSET('Shipment Data'!M18, 0, 19*(iShip-1))","v":0.76799373695917306},{"$f":"OFFSET('Shipment Data'!N18, 0, 19*(iShip-1))","v":0.90155786512598568},{"$f":"OFFSET('Shipment Data'!O18, 0, 19*(iShip-1))","v":0.35529679537836262},{"$f":"OFFSET('Shipment Data'!P18, 0, 19*(iShip-1))","v":1.0738607468428873},{"$f":"OFFSET('Shipment Data'!Q18, 0, 19*(iShip-1))","v":1.4090801813235205},{"$f":"OFFSET('Shipment Data'!R18, 0, 19*(iShip-1))","v":20.711354343768107},{"$f":"OFFSET('Shipment Data'!S18, 0, 19*(iShip-1))","v":6.6149810705803693}]
[null,2025,{"$f":"OFFSET('Shipment Data'!C19, 0, 19*(iShip-1))","v":3.1742398138872634},{"$f":"OFFSET('Shipment Data'!D19, 0, 19*(iShip-1))","v":3.7262815206502662},{"$f":"OFFSET('Shipment Data'!E19, 0, 19*(iShip-1))","v":1.4684979569000167},{"$f":"OFFSET('Shipment Data'!F19, 0, 19*(iShip-1))","v":0.9737684586479286},{"$f":"OFFSET('Shipment Data'!G19, 0, 19*(iShip-1))","v":1.3897685074627719},{"$f":"OFFSET('Shipment Data'!H19, 0, 19*(iShip-1))","v":4.8034770556024231},{"$f":"OFFSET('Shipment Data'!I19, 0, 19*(iShip-1))","v":5.4166868924878386},{"$f":"OFFSET('Shipment Data'!J19, 0, 19*(iShip-1))","v":2.2222316698655056},{"$f":"OFFSET('Shipment Data'!K19, 0, 19*(iShip-1))","v":1.6737431053965879},{"$f":"OFFSET('Shipment Data'!L19, 0, 19*(iShip-1))","v":2.094139204218961},{"$f":"OFFSET('Shipment Data'!M19, 0, 19*(iShip-1))","v":0.77567367432876477},{"$f":"OFFSET('Shipment Data'!N19, 0, 19*(iShip-1))","v":0.91057344377724558},{"$f":"OFFSET('Shipment Data'!O19, 0, 19*(iShip-1))","v":0.35884976333214624},{"$f":"OFFSET('Shipment Data'!P19, 0, 19*(iShip-1))","v":1.0845993543113162},{"$f":"OFFSET('Shipment Data'!Q19, 0, 19*(iShip-1))","v":1.4231709831367558},{"$f":"OFFSET('Shipment Data'!R19, 0, 19*(iShip-1))","v":20.918467887205789},{"$f":"OFFSET('Shipment Data'!S19, 0, 19*(iShip-1))","v":6.6811308812861734}]
[null,2026,{"$f":"OFFSET('Shipment Data'!C20, 0, 19*(iShip-1))","v":3.2059822120261359},{"$f":"OFFSET('Shipment Data'!D20, 0, 19*(iShip-1))","v":3.7635443358567691},{"$f":"OFFSET('Shipment Data'!E20, 0, 19*(iShip-1))","v":1.483182936469017},{"$f":"OFFSET('Shipment Data'!F20, 0, 19*(iShip-1))","v":0.98350614323440788},{"$f":"OFFSET('Shipment Data'!G20, 0, 19*(iShip-1))","v":1.4036661925373997},{"$f":"OFFSET('Shipment Data'!H20, 0, 19*(iShip-1))","v":4.8515118261584478},{"$f":"OFFSET('Shipment Data'!I20, 0, 19*(iShip-1))","v":5.4708537614127168},{"$f":"OFFSET('Shipment Data'!J20, 0, 19*(iShip-1))","v":2.2444539865641606},{"$f":"OFFSET('Shipment Data'!K20, 0, 19*(iShip-1))","v":1.6904805364505537},{"$f":"OFFSET('Shipment Data'!L20, 0, 19*(iShip-1))","v":2.1150805962611505},{"$f":"OFFSET('Shipment Data'!M20, 0, 19*(iShip-1))","v":0.78343041107205247},{"$f":"OFFSET('Shipment Data'!N20, 0, 19*(iShip-1))","v":0.9196791782150181},{"$f":"OFFSET('Shipment Data'!O20, 0, 19*(iShip-1))","v":0.36243826096546772},{"$f":"OFFSET('Shipment Data'!P20, 0, 19*(iShip-1))","v":1.0954453478544293},{"$f":"OFFSET('Shipment Data'!Q20, 0, 19*(iShip-1))","v":1.4374026929681234},{"$f":"OFFSET('Shipment Data'!R20, 0, 19*(iShip-1))","v":21.127652566077849},{"$f":"OFFSET('Shipment Data'!S20, 0, 19*(iShip-1))","v":6.7479421900990353}]
[null,2027,{"$f":"OFFSET('Shipment Data'!C21, 0, 19*(iShip-1))","v":3.2380420341463974},{"$f":"OFFSET('Shipment Data'!D21, 0, 19*(iShip-1))","v":3.801179779215337},{"$f":"OFFSET('Shipment Data'!E21, 0, 19*(iShip-1))","v":1.4980147658337071},{"$f":"OFFSET('Shipment Data'!F21, 0, 19*(iShip-1))","v":0.99334120466675202},{"$f":"OFFSET('Shipment Data'!G21, 0, 19*(iShip-1))","v":1.4177028544627737},{"$f":"OFFSET('Shipment Data'!H21, 0, 19*(iShip-1))","v":4.9000269444200324},{"$f":"OFFSET('Shipment Data'!I21, 0, 19*(iShip-1))","v":5.525562299026844},{"$f":"OFFSET('Shipment Data'!J21, 0, 19*(iShip-1))","v":2.2668985264298023},{"$f":"OFFSET('Shipment Data'!K21, 0, 19*(iShip-1))","v":1.7073853418150593},{"$f":"OFFSET('Shipment Data'!L21, 0, 19*(iShip-1))","v":2.1362314022237618},{"$f":"OFFSET('Shipment Data'!M21, 0, 19*(iShip-1))","v":0.79126471518277297},{"$f":"OFFSET('Shipment Data'!N21, 0, 19*(iShip-1))","v":0.92887596999716826},{"$f":"OFFSET('Shipment Data'!O21, 0, 19*(iShip-1))","v":0.36606264357512242},{"$f":"OFFSET('Shipment Data'!P21, 0, 19*(iShip-1))","v":1.1063998013329737},{"$f":"OFFSET('Shipment Data'!Q21, 0, 19*(iShip-1))","v":1.4517767198978047},{"$f":"OFFSET('Shipment Data'!R21, 0, 19*(iShip-1))","v":21.338929091738628},{"$f":"OFFSET('Shipment Data'!S21, 0, 19*(iShip-1))","v":6.8154216120000255}]
[null,2028,{"$f":"OFFSET('Shipment Data'!C22, 0, 19*(iShip-1))","v":3.2704224544878615},{"$f":"OFFSET('Shipment Data'!D22, 0, 19*(iShip-1))","v":3.8391915770074903},{"$f":"OFFSET('Shipment Data'!E22, 0, 19*(iShip-1))","v":1.5129949134920442},{"$f":"OFFSET('Shipment Data'!F22, 0, 19*(iShip-1))","v":1.0032746167134194},{"$f":"OFFSET('Shipment Data'!G22, 0, 19*(iShip-1))","v":1.4318798830074013},{"$f":"OFFSET('Shipment Data'!H22, 0, 19*(iShip-1))","v":4.9490272138642331},{"$f":"OFFSET('Shipment Data'!I22, 0, 19*(iShip-1))","v":5.5808179220171121},{"$f":"OFFSET('Shipment Data'!J22, 0, 19*(iShip-1))","v":2.2895675116941003},{"$f":"OFFSET('Shipment Data'!K22, 0, 19*(iShip-1))","v":1.72445919523321},{"$f":"OFFSET('Shipment Data'!L22, 0, 19*(iShip-1))","v":2.1575937162459993},{"$f":"OFFSET('Shipment Data'!M22, 0, 19*(iShip-1))","v":0.79917736233460068},{"$f":"OFFSET('Shipment Data'!N22, 0, 19*(iShip-1))","v":0.93816472969713993},{"$f":"OFFSET('Shipment Data'!O22, 0, 19*(iShip-1))","v":0.36972327001087363},{"$f":"OFFSET('Shipment Data'!P22, 0, 19*(iShip-1))","v":1.1174637993463035},{"$f":"OFFSET('Shipment Data'!Q22, 0, 19*(iShip-1))","v":1.4662944870967827},{"$f":"OFFSET('Shipment Data'!R22, 0, 19*(iShip-1))","v":21.552318382656015},{"$f":"OFFSET('Shipment Data'!S22, 0, 19*(iShip-1))","v":6.8835758281200254}]
[null,2029,{"$f":"OFFSET('Shipment Data'!C23, 0, 19*(iShip-1))","v":3.30312667903274},{"$f":"OFFSET('Shipment Data'!D23, 0, 19*(iShip-1))","v":3.877583492777565},{"$f":"OFFSET('Shipment Data'!E23, 0, 19*(iShip-1))","v":1.5281248626269646},{"$f":"OFFSET('Shipment Data'!F23, 0, 19*(iShip-1))","v":1.0133073628805536},{"$f":"OFFSET('Shipment Data'!G23, 0, 19*(iShip-1))","v":1.4461986818374752},{"$f":"OFFSET('Shipment Data'!H23, 0, 19*(iShip-1))","v":4.9985174860028758},{"$f":"OFFSET('Shipment Data'!I23, 0, 19*(iShip-1))","v":5.6366261012372831},{"$f":"OFFSET('Shipment Data'!J23, 0, 19*(iShip-1))","v":2.3124631868110415},{"$f":"OFFSET('Shipment Data'!K23, 0, 19*(iShip-1))","v":1.7417037871855421},{"$f":"OFFSET('Shipment Data'!L23, 0, 19*(iShip-1))","v":2.1791696534084593},{"$f":"OFFSET('Shipment Data'!M23, 0, 19*(iShip-1))","v":0.8071691359579467},{"$f":"OFFSET('Shipment Data'!N23, 0, 19*(iShip-1))","v":0.94754637699411137},{"$f":"OFFSET('Shipment Data'!O23, 0, 19*(iShip-1))","v":0.37342050271098237},{"$f":"OFFSET('Shipment Data'!P23, 0, 19*(iShip-1))","v":1.1286384373397664},{"$f":"OFFSET('Shipment Data'!Q23, 0, 19*(iShip-1))","v":1.4809574319677505},{"$f":"OFFSET('Shipment Data'!R23, 0, 19*(iShip-1))","v":21.767841566482577},{"$f":"OFFSET('Shipment Data'!S23, 0, 19*(iShip-1))","v":6.9524115864012259}]
[null,2030,{"$f":"OFFSET('Shipment Data'!C24, 0, 19*(iShip-1))","v":3.3361579458230675},{"$f":"OFFSET('Shipment Data'!D24, 0, 19*(iShip-1))","v":3.9163593277053406},{"$f":"OFFSET('Shipment Data'!E24, 0, 19*(iShip-1))","v":1.5434061112532342},{"$f":"OFFSET('Shipment Data'!F24, 0, 19*(iShip-1))","v":1.023440436509359},{"$f":"OFFSET('Shipment Data'!G24, 0, 19*(iShip-1))","v":1.4606606686558501},{"$f":"OFFSET('Shipment Data'!H24, 0, 19*(iShip-1))","v":5.0485026608629049},{"$f":"OFFSET('Shipment Data'!I24, 0, 19*(iShip-1))","v":5.6929923622496563},{"$f":"OFFSET('Shipment Data'!J24, 0, 19*(iShip-1))","v":2.3355878186791519},{"$f":"OFFSET('Shipment Data'!K24, 0, 19*(iShip-1))","v":1.7591208250573975},{"$f":"OFFSET('Shipment Data'!L24, 0, 19*(iShip-1))","v":2.2009613499425438},{"$f":"OFFSET('Shipment Data'!M24, 0, 19*(iShip-1))","v":0.81524082731752623},{"$f":"OFFSET('Shipment Data'!N24, 0, 19*(iShip-1))","v":0.9570218407640525},{"$f":"OFFSET('Shipment Data'!O24, 0, 19*(iShip-1))","v":0.37715470773809218},{"$f":"OFFSET('Shipment Data'!P24, 0, 19*(iShip-1))","v":1.1399248217131641},{"$f":"OFFSET('Shipment Data'!Q24, 0, 19*(iShip-1))","v":1.495767006287428},{"$f":"OFFSET('Shipment Data'!R24, 0, 19*(iShip-1))","v":21.985519982147402},{"$f":"OFFSET('Shipment Data'!S24, 0, 19*(iShip-1))","v":7.021935702265238}]
[null,2031,{"$f":"OFFSET('Shipment Data'!C25, 0, 19*(iShip-1))","v":3.3695195252812979},{"$f":"OFFSET('Shipment Data'!D25, 0, 19*(iShip-1))","v":3.9555229209823941},{"$f":"OFFSET('Shipment Data'!E25, 0, 19*(iShip-1))","v":1.5588401723657666},{"$f":"OFFSET('Shipment Data'!F25, 0, 19*(iShip-1))","v":1.0336748408744527},{"$f":"OFFSET('Shipment Data'!G25, 0, 19*(iShip-1))","v":1.4752672753424085},{"$f":"OFFSET('Shipment Data'!H25, 0, 19*(iShip-1))","v":5.0989876874715341},{"$f":"OFFSET('Shipment Data'!I25, 0, 19*(iShip-1))","v":5.7499222858721533},{"$f":"OFFSET('Shipment Data'!J25, 0, 19*(iShip-1))","v":2.3589436968659436},{"$f":"OFFSET('Shipment Data'!K25, 0, 19*(iShip-1))","v":1.7767120333079716},{"$f":"OFFSET('Shipment Data'!L25, 0, 19*(iShip-1))","v":2.2229709634419694},{"$f":"OFFSET('Shipment Data'!M25, 0, 19*(iShip-1))","v":0.82339323559070154},{"$f":"OFFSET('Shipment Data'!N25, 0, 19*(iShip-1))","v":0.966592059171693},{"$f":"OFFSET('Shipment Data'!O25, 0, 19*(iShip-1))","v":0.3809262548154731},{"$f":"OFFSET('Shipment Data'!P25, 0, 19*(iShip-1))","v":1.1513240699302958},{"$f":"OFFSET('Shipment Data'!Q25, 0, 19*(iShip-1))","v":1.5107246763503022},{"$f":"OFFSET('Shipment Data'!R25, 0, 19*(iShip-1))","v":22.205375181968876},{"$f":"OFFSET('Shipment Data'!S25, 0, 19*(iShip-1))","v":7.0921550592878901}]
[null,2032,{"$f":"OFFSET('Shipment Data'!C26, 0, 19*(iShip-1))","v":3.4032147205341108},{"$f":"OFFSET('Shipment Data'!D26, 0, 19*(iShip-1))","v":3.9950781501922181},{"$f":"OFFSET('Shipment Data'!E26, 0, 19*(iShip-1))","v":1.5744285740894242},{"$f":"OFFSET('Shipment Data'!F26, 0, 19*(iShip-1))","v":1.0440115892831972},{"$f":"OFFSET('Shipment Data'!G26, 0, 19*(iShip-1))","v":1.4900199480958327},{"$f":"OFFSET('Shipment Data'!H26, 0, 19*(iShip-1))","v":5.1499775643462495},{"$f":"OFFSET('Shipment Data'!I26, 0, 19*(iShip-1))","v":5.8074215087308749},{"$f":"OFFSET('Shipment Data'!J26, 0, 19*(iShip-1))","v":2.382533133834603},{"$f":"OFFSET('Shipment Data'!K26, 0, 19*(iShip-1))","v":1.7944791536410514},{"$f":"OFFSET('Shipment Data'!L26, 0, 19*(iShip-1))","v":2.2452006730763889},{"$f":"OFFSET('Shipment Data'!M26, 0, 19*(iShip-1))","v":0.83162716794660851},{"$f":"OFFSET('Shipment Data'!N26, 0, 19*(iShip-1))","v":0.97625797976340989},{"$f":"OFFSET('Shipment Data'!O26, 0, 19*(iShip-1))","v":0.38473551736362782},{"$f":"OFFSET('Shipment Data'!P26, 0, 19*(iShip-1))","v":1.1628373106295988},{"$f":"OFFSET('Shipment Data'!Q26, 0, 19*(iShip-1))","v":1.5258319231138051},{"$f":"OFFSET('Shipment Data'!R26, 0, 19*(iShip-1))","v":22.427428933788566},{"$f":"OFFSET('Shipment Data'!S26, 0, 19*(iShip-1))","v":7.1630766098807692}]
[null,2033,{"$f":"OFFSET('Shipment Data'!C27, 0, 19*(iShip-1))","v":3.4372468677394519},{"$f":"OFFSET('Shipment Data'!D27, 0, 19*(iShip-1))","v":4.0350289316941401},{"$f":"OFFSET('Shipment Data'!E27, 0, 19*(iShip-1))","v":1.5901728598303184},{"$f":"OFFSET('Shipment Data'!F27, 0, 19*(iShip-1))","v":1.0544517051760292},{"$f":"OFFSET('Shipment Data'!G27, 0, 19*(iShip-1))","v":1.504920147576791},{"$f":"OFFSET('Shipment Data'!H27, 0, 19*(iShip-1))","v":5.2014773399897125},{"$f":"OFFSET('Shipment Data'!I27, 0, 19*(iShip-1))","v":5.8654957238181833},{"$f":"OFFSET('Shipment Data'!J27, 0, 19*(iShip-1))","v":2.406358465172949},{"$f":"OFFSET('Shipment Data'!K27, 0, 19*(iShip-1))","v":1.812423945177462},{"$f":"OFFSET('Shipment Data'!L27, 0, 19*(iShip-1))","v":2.2676526798071528},{"$f":"OFFSET('Shipment Data'!M27, 0, 19*(iShip-1))","v":0.83994343962607465},{"$f":"OFFSET('Shipment Data'!N27, 0, 19*(iShip-1))","v":0.98602055956104395},{"$f":"OFFSET('Shipment Data'!O27, 0, 19*(iShip-1))","v":0.38858287253726409},{"$f":"OFFSET('Shipment Data'!P27, 0, 19*(iShip-1))","v":1.1744656837358949},{"$f":"OFFSET('Shipment Data'!Q27, 0, 19*(iShip-1))","v":1.5410902423449431},{"$f":"OFFSET('Shipment Data'!R27, 0, 19*(iShip-1))","v":22.65170322312645},{"$f":"OFFSET('Shipment Data'!S27, 0, 19*(iShip-1))","v":7.2347073759795766}]
[null,2034,{"$f":"OFFSET('Shipment Data'!C28, 0, 19*(iShip-1))","v":3.4716193364168464},{"$f":"OFFSET('Shipment Data'!D28, 0, 19*(iShip-1))","v":4.0753792210110813},{"$f":"OFFSET('Shipment Data'!E28, 0, 19*(iShip-1))","v":1.6060745884286216},{"$f":"OFFSET('Shipment Data'!F28, 0, 19*(iShip-1))","v":1.0649962222277896},{"$f":"OFFSET('Shipment Data'!G28, 0, 19*(iShip-1))","v":1.519969349052559},{"$f":"OFFSET('Shipment Data'!H28, 0, 19*(iShip-1))","v":5.2534921133896093},{"$f":"OFFSET('Shipment Data'!I28, 0, 19*(iShip-1))","v":5.9241506810563651},{"$f":"OFFSET('Shipment Data'!J28, 0, 19*(iShip-1))","v":2.4304220498246787},{"$f":"OFFSET('Shipment Data'!K28, 0, 19*(iShip-1))","v":1.8305481846292366},{"$f":"OFFSET('Shipment Data'!L28, 0, 19*(iShip-1))","v":2.2903292066052243},{"$f":"OFFSET('Shipment Data'!M28, 0, 19*(iShip-1))","v":0.84834287402233544},{"$f":"OFFSET('Shipment Data'!N28, 0, 19*(iShip-1))","v":0.99588076515665436},{"$f":"OFFSET('Shipment Data'!O28, 0, 19*(iShip-1))","v":0.39246870126263672},{"$f":"OFFSET('Shipment Data'!P28, 0, 19*(iShip-1))","v":1.1862103405732538},{"$f":"OFFSET('Shipment Data'!Q28, 0, 19*(iShip-1))","v":1.5565011447683925},{"$f":"OFFSET('Shipment Data'!R28, 0, 19*(iShip-1))","v":22.878220255357714},{"$f":"OFFSET('Shipment Data'!S28, 0, 19*(iShip-1))","v":7.3070544497393728}]
[null,2035,{"$f":"OFFSET('Shipment Data'!C29, 0, 19*(iShip-1))","v":3.506335529781015},{"$f":"OFFSET('Shipment Data'!D29, 0, 19*(iShip-1))","v":4.1161330132211917},{"$f":"OFFSET('Shipment Data'!E29, 0, 19*(iShip-1))","v":1.6221353343129079},{"$f":"OFFSET('Shipment Data'!F29, 0, 19*(iShip-1))","v":1.0756461844500675},{"$f":"OFFSET('Shipment Data'!G29, 0, 19*(iShip-1))","v":1.5351690425430846},{"$f":"OFFSET('Shipment Data'!H29, 0, 19*(iShip-1))","v":5.3060270345235052},{"$f":"OFFSET('Shipment Data'!I29, 0, 19*(iShip-1))","v":5.9833921878669285},{"$f":"OFFSET('Shipment Data'!J29, 0, 19*(iShip-1))","v":2.4547262703229253},{"$f":"OFFSET('Shipment Data'!K29, 0, 19*(iShip-1))","v":1.8488536664755291},{"$f":"OFFSET('Shipment Data'!L29, 0, 19*(iShip-1))","v":2.3132324986712764},{"$f":"OFFSET('Shipment Data'!M29, 0, 19*(iShip-1))","v":0.85682630276255878},{"$f":"OFFSET('Shipment Data'!N29, 0, 19*(iShip-1))","v":1.005839572808221},{"$f":"OFFSET('Shipment Data'!O29, 0, 19*(iShip-1))","v":0.3963933882752631},{"$f":"OFFSET('Shipment Data'!P29, 0, 19*(iShip-1))","v":1.1980724439789863},{"$f":"OFFSET('Shipment Data'!Q29, 0, 19*(iShip-1))","v":1.5720661562160765},{"$f":"OFFSET('Shipment Data'!R29, 0, 19*(iShip-1))","v":23.107002457911292},{"$f":"OFFSET('Shipment Data'!S29, 0, 19*(iShip-1))","v":7.3801249942367662}]
[null,2036,{"$f":"OFFSET('Shipment Data'!C30, 0, 19*(iShip-1))","v":3.5413988850788254},{"$f":"OFFSET('Shipment Data'!D30, 0, 19*(iShip-1))","v":4.1572943433534038},{"$f":"OFFSET('Shipment Data'!E30, 0, 19*(iShip-1))","v":1.6383566876560369},{"$f":"OFFSET('Shipment Data'!F30, 0, 19*(iShip-1))","v":1.0864026462945682},{"$f":"OFFSET('Shipment Data'!G30, 0, 19*(iShip-1))","v":1.5505207329685156},{"$f":"OFFSET('Shipment Data'!H30, 0, 19*(iShip-1))","v":5.3590873048687406},{"$f":"OFFSET('Shipment Data'!I30, 0, 19*(iShip-1))","v":6.0432261097455982},{"$f":"OFFSET('Shipment Data'!J30, 0, 19*(iShip-1))","v":2.4792735330261548},{"$f":"OFFSET('Shipment Data'!K30, 0, 19*(iShip-1))","v":1.8673422031402844},{"$f":"OFFSET('Shipment Data'!L30, 0, 19*(iShip-1))","v":2.336364823657989},{"$f":"OFFSET('Shipment Data'!M30, 0, 19*(iShip-1))","v":0.86539456579018437},{"$f":"OFFSET('Shipment Data'!N30, 0, 19*(iShip-1))","v":1.0158979685363032},{"$f":"OFFSET('Shipment Data'!O30, 0, 19*(iShip-1))","v":0.40035732215801573},{"$f":"OFFSET('Shipment Data'!P30, 0, 19*(iShip-1))","v":1.2100531684187761},{"$f":"OFFSET('Shipment Data'!Q30, 0, 19*(iShip-1))","v":1.5877868177782373},{"$f":"OFFSET('Shipment Data'!R30, 0, 19*(iShip-1))","v":23.338072482490407},{"$f":"OFFSET('Shipment Data'!S30, 0, 19*(iShip-1))","v":7.4539262441791339}]
[null,2037,{"$f":"OFFSET('Shipment Data'!C31, 0, 19*(iShip-1))","v":3.5768128739296139},{"$f":"OFFSET('Shipment Data'!D31, 0, 19*(iShip-1))","v":4.1988672867869381},{"$f":"OFFSET('Shipment Data'!E31, 0, 19*(iShip-1))","v":1.6547402545325973},{"$f":"OFFSET('Shipment Data'!F31, 0, 19*(iShip-1))","v":1.0972666727575138},{"$f":"OFFSET('Shipment Data'!G31, 0, 19*(iShip-1))","v":1.5660259402982006},{"$f":"OFFSET('Shipment Data'!H31, 0, 19*(iShip-1))","v":5.412678177917428},{"$f":"OFFSET('Shipment Data'!I31, 0, 19*(iShip-1))","v":6.1036583708430543},{"$f":"OFFSET('Shipment Data'!J31, 0, 19*(iShip-1))","v":2.5040662683564165},{"$f":"OFFSET('Shipment Data'!K31, 0, 19*(iShip-1))","v":1.8860156251716873},{"$f":"OFFSET('Shipment Data'!L31, 0, 19*(iShip-1))","v":2.3597284718945688},{"$f":"OFFSET('Shipment Data'!M31, 0, 19*(iShip-1))","v":0.87404851144808626},{"$f":"OFFSET('Shipment Data'!N31, 0, 19*(iShip-1))","v":1.0260569482216662},{"$f":"OFFSET('Shipment Data'!O31, 0, 19*(iShip-1))","v":0.40436089537959591},{"$f":"OFFSET('Shipment Data'!P31, 0, 19*(iShip-1))","v":1.2221537001029639},{"$f":"OFFSET('Shipment Data'!Q31, 0, 19*(iShip-1))","v":1.6036646859560197},{"$f":"OFFSET('Shipment Data'!R31, 0, 19*(iShip-1))","v":23.571453207315312},{"$f":"OFFSET('Shipment Data'!S31, 0, 19*(iShip-1))","v":7.5284655066209254}]
[null,2038,{"$f":"OFFSET('Shipment Data'!C32, 0, 19*(iShip-1))","v":3.61258100266891},{"$f":"OFFSET('Shipment Data'!D32, 0, 19*(iShip-1))","v":4.2408559596548079},{"$f":"OFFSET('Shipment Data'!E32, 0, 19*(iShip-1))","v":1.6712876570779234},{"$f":"OFFSET('Shipment Data'!F32, 0, 19*(iShip-1))","v":1.1082393394850889},{"$f":"OFFSET('Shipment Data'!G32, 0, 19*(iShip-1))","v":1.5816861997011826},{"$f":"OFFSET('Shipment Data'!H32, 0, 19*(iShip-1))","v":5.466804959696602},{"$f":"OFFSET('Shipment Data'!I32, 0, 19*(iShip-1))","v":6.1646949545514849},{"$f":"OFFSET('Shipment Data'!J32, 0, 19*(iShip-1))","v":2.5291069310399807},{"$f":"OFFSET('Shipment Data'!K32, 0, 19*(iShip-1))","v":1.9048757814234043},{"$f":"OFFSET('Shipment Data'!L32, 0, 19*(iShip-1))","v":2.3833257566135146},{"$f":"OFFSET('Shipment Data'!M32, 0, 19*(iShip-1))","v":0.88278899656256715},{"$f":"OFFSET('Shipment Data'!N32, 0, 19*(iShip-1))","v":1.0363175177038828},{"$f":"OFFSET('Shipment Data'!O32, 0, 19*(iShip-1))","v":0.40840450433339187},{"$f":"OFFSET('Shipment Data'!P32, 0, 19*(iShip-1))","v":1.2343752371039936},{"$f":"OFFSET('Shipment Data'!Q32, 0, 19*(iShip-1))","v":1.61970133281558},{"$f":"OFFSET('Shipment Data'!R32, 0, 19*(iShip-1))","v":23.807167739388465},{"$f":"OFFSET('Shipment Data'!S32, 0, 19*(iShip-1))","v":7.6037501616871346}]
[null,2039,{"$f":"OFFSET('Shipment Data'!C33, 0, 19*(iShip-1))","v":3.648706812695599},{"$f":"OFFSET('Shipment Data'!D33, 0, 19*(iShip-1))","v":4.2832645192513557},{"$f":"OFFSET('Shipment Data'!E33, 0, 19*(iShip-1))","v":1.6880005336487027},{"$f":"OFFSET('Shipment Data'!F33, 0, 19*(iShip-1))","v":1.1193217328799399},{"$f":"OFFSET('Shipment Data'!G33, 0, 19*(iShip-1))","v":1.5975030616981944},{"$f":"OFFSET('Shipment Data'!H33, 0, 19*(iShip-1))","v":5.521473009293568},{"$f":"OFFSET('Shipment Data'!I33, 0, 19*(iShip-1))","v":6.2263419040969996},{"$f":"OFFSET('Shipment Data'!J33, 0, 19*(iShip-1))","v":2.5543980003503806},{"$f":"OFFSET('Shipment Data'!K33, 0, 19*(iShip-1))","v":1.9239245392376383},{"$f":"OFFSET('Shipment Data'!L33, 0, 19*(iShip-1))","v":2.4071590141796499},{"$f":"OFFSET('Shipment Data'!M33, 0, 19*(iShip-1))","v":0.89161688652819282},{"$f":"OFFSET('Shipment Data'!N33, 0, 19*(iShip-1))","v":1.0466806928809216},{"$f":"OFFSET('Shipment Data'!O33, 0, 19*(iShip-1))","v":0.4124885493767258},{"$f":"OFFSET('Shipment Data'!P33, 0, 19*(iShip-1))","v":1.2467189894750335},{"$f":"OFFSET('Shipment Data'!Q33, 0, 19*(iShip-1))","v":1.6358983461437357},{"$f":"OFFSET('Shipment Data'!R33, 0, 19*(iShip-1))","v":24.045239416782351},{"$f":"OFFSET('Shipment Data'!S33, 0, 19*(iShip-1))","v":7.6797876633040056}]
[null,2040,{"$f":"OFFSET('Shipment Data'!C34, 0, 19*(iShip-1))","v":3.6851938808225553},{"$f":"OFFSET('Shipment Data'!D34, 0, 19*(iShip-1))","v":4.326097164443869},{"$f":"OFFSET('Shipment Data'!E34, 0, 19*(iShip-1))","v":1.7048805389851898},{"$f":"OFFSET('Shipment Data'!F34, 0, 19*(iShip-1))","v":1.1305149502087393},{"$f":"OFFSET('Shipment Data'!G34, 0, 19*(iShip-1))","v":1.6134780923151764},{"$f":"OFFSET('Shipment Data'!H34, 0, 19*(iShip-1))","v":5.5766877393865038},{"$f":"OFFSET('Shipment Data'!I34, 0, 19*(iShip-1))","v":6.2886053231379693},{"$f":"OFFSET('Shipment Data'!J34, 0, 19*(iShip-1))","v":2.5799419803538846},{"$f":"OFFSET('Shipment Data'!K34, 0, 19*(iShip-1))","v":1.9431637846300147},{"$f":"OFFSET('Shipment Data'!L34, 0, 19*(iShip-1))","v":2.4312306043214464},{"$f":"OFFSET('Shipment Data'!M34, 0, 19*(iShip-1))","v":0.90053305539347472},{"$f":"OFFSET('Shipment Data'!N34, 0, 19*(iShip-1))","v":1.0571474998097308},{"$f":"OFFSET('Shipment Data'!O34, 0, 19*(iShip-1))","v":0.41661343487049307},{"$f":"OFFSET('Shipment Data'!P34, 0, 19*(iShip-1))","v":1.2591861793697838},{"$f":"OFFSET('Shipment Data'!Q34, 0, 19*(iShip-1))","v":1.652257329605173},{"$f":"OFFSET('Shipment Data'!R34, 0, 19*(iShip-1))","v":24.285691810950176},{"$f":"OFFSET('Shipment Data'!S34, 0, 19*(iShip-1))","v":7.7565855399370456}]
[null,2041,{"$f":"OFFSET('Shipment Data'!C35, 0, 19*(iShip-1))","v":3.7220458196307811},{"$f":"OFFSET('Shipment Data'!D35, 0, 19*(iShip-1))","v":4.3693581360883078},{"$f":"OFFSET('Shipment Data'!E35, 0, 19*(iShip-1))","v":1.7219293443750416},{"$f":"OFFSET('Shipment Data'!F35, 0, 19*(iShip-1))","v":1.1418200997108268},{"$f":"OFFSET('Shipment Data'!G35, 0, 19*(iShip-1))","v":1.6296128732383282},{"$f":"OFFSET('Shipment Data'!H35, 0, 19*(iShip-1))","v":5.6324546167803691},{"$f":"OFFSET('Shipment Data'!I35, 0, 19*(iShip-1))","v":6.3514913763693492},{"$f":"OFFSET('Shipment Data'!J35, 0, 19*(iShip-1))","v":2.6057414001574233},{"$f":"OFFSET('Shipment Data'!K35, 0, 19*(iShip-1))","v":1.9625954224763149},{"$f":"OFFSET('Shipment Data'!L35, 0, 19*(iShip-1))","v":2.4555429103646609},{"$f":"OFFSET('Shipment Data'!M35, 0, 19*(iShip-1))","v":0.90953838594740943},{"$f":"OFFSET('Shipment Data'!N35, 0, 19*(iShip-1))","v":1.0677189748078282},{"$f":"OFFSET('Shipment Data'!O35, 0, 19*(iShip-1))","v":0.42077956921919801},{"$f":"OFFSET('Shipment Data'!P35, 0, 19*(iShip-1))","v":1.2717780411634816},{"$f":"OFFSET('Shipment Data'!Q35, 0, 19*(iShip-1))","v":1.6687799029012247},{"$f":"OFFSET('Shipment Data'!R35, 0, 19*(iShip-1))","v":24.528548729059679},{"$f":"OFFSET('Shipment Data'!S35, 0, 19*(iShip-1))","v":7.8341513953364164}]
[null,2042,{"$f":"OFFSET('Shipment Data'!C36, 0, 19*(iShip-1))","v":3.7592662778270891},{"$f":"OFFSET('Shipment Data'!D36, 0, 19*(iShip-1))","v":4.413051717449191},{"$f":"OFFSET('Shipment Data'!E36, 0, 19*(iShip-1))","v":1.7391486378187921},{"$f":"OFFSET('Shipment Data'!F36, 0, 19*(iShip-1))","v":1.153238300707935},{"$f":"OFFSET('Shipment Data'!G36, 0, 19*(iShip-1))","v":1.6459090019707114},{"$f":"OFFSET('Shipment Data'!H36, 0, 19*(iShip-1))","v":5.6887791629481725},{"$f":"OFFSET('Shipment Data'!I36, 0, 19*(iShip-1))","v":6.4150062901330429},{"$f":"OFFSET('Shipment Data'!J36, 0, 19*(iShip-1))","v":2.6317988141589974},{"$f":"OFFSET('Shipment Data'!K36, 0, 19*(iShip-1))","v":1.9822213767010781},{"$f":"OFFSET('Shipment Data'!L36, 0, 19*(iShip-1))","v":2.4800983394683076},{"$f":"OFFSET('Shipment Data'!M36, 0, 19*(iShip-1))","v":0.91863376980688349},{"$f":"OFFSET('Shipment Data'!N36, 0, 19*(iShip-1))","v":1.0783961645559064},{"$f":"OFFSET('Shipment Data'!O36, 0, 19*(iShip-1))","v":0.42498736491139},{"$f":"OFFSET('Shipment Data'!P36, 0, 19*(iShip-1))","v":1.2844958215751163},{"$f":"OFFSET('Shipment Data'!Q36, 0, 19*(iShip-1))","v":1.6854677019302369},{"$f":"OFFSET('Shipment Data'!R36, 0, 19*(iShip-1))","v":24.773834216350277},{"$f":"OFFSET('Shipment Data'!S36, 0, 19*(iShip-1))","v":7.9124929092897807}]
[null,2043,{"$f":"OFFSET('Shipment Data'!C37, 0, 19*(iShip-1))","v":3.7968589406053601},{"$f":"OFFSET('Shipment Data'!D37, 0, 19*(iShip-1))","v":4.4571822346236827},{"$f":"OFFSET('Shipment Data'!E37, 0, 19*(iShip-1))","v":1.75654012419698},{"$f":"OFFSET('Shipment Data'!F37, 0, 19*(iShip-1))","v":1.1647706837150142},{"$f":"OFFSET('Shipment Data'!G37, 0, 19*(iShip-1))","v":1.6623680919904185},{"$f":"OFFSET('Shipment Data'!H37, 0, 19*(iShip-1))","v":5.7456669545776542},{"$f":"OFFSET('Shipment Data'!I37, 0, 19*(iShip-1))","v":6.479156353034373},{"$f":"OFFSET('Shipment Data'!J37, 0, 19*(iShip-1))","v":2.6581168023005874},{"$f":"OFFSET('Shipment Data'!K37, 0, 19*(iShip-1))","v":2.0020435904680891},{"$f":"OFFSET('Shipment Data'!L37, 0, 19*(iShip-1))","v":2.5048993228629906},{"$f":"OFFSET('Shipment Data'!M37, 0, 19*(iShip-1))","v":0.92782010750495236},{"$f":"OFFSET('Shipment Data'!N37, 0, 19*(iShip-1))","v":1.0891801262014655},{"$f":"OFFSET('Shipment Data'!O37, 0, 19*(iShip-1))","v":0.42923723856050389},{"$f":"OFFSET('Shipment Data'!P37, 0, 19*(iShip-1))","v":1.2973407797908676},{"$f":"OFFSET('Shipment Data'!Q37, 0, 19*(iShip-1))","v":1.7023223789495392},{"$f":"OFFSET('Shipment Data'!R37, 0, 19*(iShip-1))","v":25.021572558513782},{"$f":"OFFSET('Shipment Data'!S37, 0, 19*(iShip-1))","v":7.9916178383826786}]
[null,2044,{"$f":"OFFSET('Shipment Data'!C38, 0, 19*(iShip-1))","v":3.8348275300114136},{"$f":"OFFSET('Shipment Data'!D38, 0, 19*(iShip-1))","v":4.5017540569699195},{"$f":"OFFSET('Shipment Data'!E38, 0, 19*(iShip-1))","v":1.7741055254389499},{"$f":"OFFSET('Shipment Data'!F38, 0, 19*(iShip-1))","v":1.1764183905521644},{"$f":"OFFSET('Shipment Data'!G38, 0, 19*(iShip-1))","v":1.6789917729103228},{"$f":"OFFSET('Shipment Data'!H38, 0, 19*(iShip-1))","v":5.8031236241234305},{"$f":"OFFSET('Shipment Data'!I38, 0, 19*(iShip-1))","v":6.5439479165647167},{"$f":"OFFSET('Shipment Data'!J38, 0, 19*(iShip-1))","v":2.6846979703235934},{"$f":"OFFSET('Shipment Data'!K38, 0, 19*(iShip-1))","v":2.0220640263727701},{"$f":"OFFSET('Shipment Data'!L38, 0, 19*(iShip-1))","v":2.5299483160916205},{"$f":"OFFSET('Shipment Data'!M38, 0, 19*(iShip-1))","v":0.93709830858000187},{"$f":"OFFSET('Shipment Data'!N38, 0, 19*(iShip-1))","v":1.1000719274634803},{"$f":"OFFSET('Shipment Data'!O38, 0, 19*(iShip-1))","v":0.43352961094610892},{"$f":"OFFSET('Shipment Data'!P38, 0, 19*(iShip-1))","v":1.3103141875887763},{"$f":"OFFSET('Shipment Data'!Q38, 0, 19*(iShip-1))","v":1.7193456027390346},{"$f":"OFFSET('Shipment Data'!R38, 0, 19*(iShip-1))","v":25.271788284098921},{"$f":"OFFSET('Shipment Data'!S38, 0, 19*(iShip-1))","v":8.0715340167665062}]
[null,2045,{"$f":"OFFSET('Shipment Data'!C39, 0, 19*(iShip-1))","v":3.8731758053115279},{"$f":"OFFSET('Shipment Data'!D39, 0, 19*(iShip-1))","v":4.5467715975396183},{"$f":"OFFSET('Shipment Data'!E39, 0, 19*(iShip-1))","v":1.7918465806933395},{"$f":"OFFSET('Shipment Data'!F39, 0, 19*(iShip-1))","v":1.1881825744576859},{"$f":"OFFSET('Shipment Data'!G39, 0, 19*(iShip-1))","v":1.6957816906394261},{"$f":"OFFSET('Shipment Data'!H39, 0, 19*(iShip-1))","v":5.8611548603646648},{"$f":"OFFSET('Shipment Data'!I39, 0, 19*(iShip-1))","v":6.6093873957303639},{"$f":"OFFSET('Shipment Data'!J39, 0, 19*(iShip-1))","v":2.7115449500268292},{"$f":"OFFSET('Shipment Data'!K39, 0, 19*(iShip-1))","v":2.042284666636498},{"$f":"OFFSET('Shipment Data'!L39, 0, 19*(iShip-1))","v":2.5552477992525366},{"$f":"OFFSET('Shipment Data'!M39, 0, 19*(iShip-1))","v":0.94646929166580185},{"$f":"OFFSET('Shipment Data'!N39, 0, 19*(iShip-1))","v":1.1110726467381151},{"$f":"OFFSET('Shipment Data'!O39, 0, 19*(iShip-1))","v":0.43786490705557002},{"$f":"OFFSET('Shipment Data'!P39, 0, 19*(iShip-1))","v":1.3234173294646641},{"$f":"OFFSET('Shipment Data'!Q39, 0, 19*(iShip-1))","v":1.7365390587664249},{"$f":"OFFSET('Shipment Data'!R39, 0, 19*(iShip-1))","v":25.524506166939911},{"$f":"OFFSET('Shipment Data'!S39, 0, 19*(iShip-1))","v":8.1522493569341705}]
[null,2046,{"$f":"OFFSET('Shipment Data'!C40, 0, 19*(iShip-1))","v":3.9119075633646432},{"$f":"OFFSET('Shipment Data'!D40, 0, 19*(iShip-1))","v":4.5922393135150141},{"$f":"OFFSET('Shipment Data'!E40, 0, 19*(iShip-1))","v":1.8097650465002728},{"$f":"OFFSET('Shipment Data'!F40, 0, 19*(iShip-1))","v":1.2000644002022629},{"$f":"OFFSET('Shipment Data'!G40, 0, 19*(iShip-1))","v":1.7127395075458203},{"$f":"OFFSET('Shipment Data'!H40, 0, 19*(iShip-1))","v":5.9197664089683117},{"$f":"OFFSET('Shipment Data'!I40, 0, 19*(iShip-1))","v":6.6754812696876673},{"$f":"OFFSET('Shipment Data'!J40, 0, 19*(iShip-1))","v":2.7386603995270975},{"$f":"OFFSET('Shipment Data'!K40, 0, 19*(iShip-1))","v":2.0627075133028629},{"$f":"OFFSET('Shipment Data'!L40, 0, 19*(iShip-1))","v":2.580800277245062},{"$f":"OFFSET('Shipment Data'!M40, 0, 19*(iShip-1))","v":0.95593398458245993},{"$f":"OFFSET('Shipment Data'!N40, 0, 19*(iShip-1))","v":1.1221833732054962},{"$f":"OFFSET('Shipment Data'!O40, 0, 19*(iShip-1))","v":0.4422435561261257},{"$f":"OFFSET('Shipment Data'!P40, 0, 19*(iShip-1))","v":1.3366515027593107},{"$f":"OFFSET('Shipment Data'!Q40, 0, 19*(iShip-1))","v":1.7539044493540892},{"$f":"OFFSET('Shipment Data'!R40, 0, 19*(iShip-1))","v":25.77975122860931},{"$f":"OFFSET('Shipment Data'!S40, 0, 19*(iShip-1))","v":8.233771850503512}]
[null,2047,{"$f":"OFFSET('Shipment Data'!C41, 0, 19*(iShip-1))","v":3.9510266389982895},{"$f":"OFFSET('Shipment Data'!D41, 0, 19*(iShip-1))","v":4.6381617066501644},{"$f":"OFFSET('Shipment Data'!E41, 0, 19*(iShip-1))","v":1.8278626969652756},{"$f":"OFFSET('Shipment Data'!F41, 0, 19*(iShip-1))","v":1.2120650442042855},{"$f":"OFFSET('Shipment Data'!G41, 0, 19*(iShip-1))","v":1.7298669026212785},{"$f":"OFFSET('Shipment Data'!H41, 0, 19*(iShip-1))","v":5.9789640730579947},{"$f":"OFFSET('Shipment Data'!I41, 0, 19*(iShip-1))","v":6.7422360823845437},{"$f":"OFFSET('Shipment Data'!J41, 0, 19*(iShip-1))","v":2.7660470035223685},{"$f":"OFFSET('Shipment Data'!K41, 0, 19*(iShip-1))","v":2.0833345884358918},{"$f":"OFFSET('Shipment Data'!L41, 0, 19*(iShip-1))","v":2.6066082800175128},{"$f":"OFFSET('Shipment Data'!M41, 0, 19*(iShip-1))","v":0.96549332442828451},{"$f":"OFFSET('Shipment Data'!N41, 0, 19*(iShip-1))","v":1.1334052069375511},{"$f":"OFFSET('Shipment Data'!O41, 0, 19*(iShip-1))","v":0.44666599168738697},{"$f":"OFFSET('Shipment Data'!P41, 0, 19*(iShip-1))","v":1.3500180177869039},{"$f":"OFFSET('Shipment Data'!Q41, 0, 19*(iShip-1))","v":1.77144349384763},{"$f":"OFFSET('Shipment Data'!R41, 0, 19*(iShip-1))","v":26.037548740895403},{"$f":"OFFSET('Shipment Data'!S41, 0, 19*(iShip-1))","v":8.3161095690085478}]
[null,2048,{"$f":"OFFSET('Shipment Data'!C42, 0, 19*(iShip-1))","v":3.9905369053882724},{"$f":"OFFSET('Shipment Data'!D42, 0, 19*(iShip-1))","v":4.6845433237166665},{"$f":"OFFSET('Shipment Data'!E42, 0, 19*(iShip-1))","v":1.8461413239349285},{"$f":"OFFSET('Shipment Data'!F42, 0, 19*(iShip-1))","v":1.2241856946463283},{"$f":"OFFSET('Shipment Data'!G42, 0, 19*(iShip-1))","v":1.7471655716474914},{"$f":"OFFSET('Shipment Data'!H42, 0, 19*(iShip-1))","v":6.0387537137885747},{"$f":"OFFSET('Shipment Data'!I42, 0, 19*(iShip-1))","v":6.8096584432083889},{"$f":"OFFSET('Shipment Data'!J42, 0, 19*(iShip-1))","v":2.7937074735575922},{"$f":"OFFSET('Shipment Data'!K42, 0, 19*(iShip-1))","v":2.1041679343202508},{"$f":"OFFSET('Shipment Data'!L42, 0, 19*(iShip-1))","v":2.6326743628176881},{"$f":"OFFSET('Shipment Data'!M42, 0, 19*(iShip-1))","v":0.97514825767256741},{"$f":"OFFSET('Shipment Data'!N42, 0, 19*(iShip-1))","v":1.1447392590069265},{"$f":"OFFSET('Shipment Data'!O42, 0, 19*(iShip-1))","v":0.45113265160426086},{"$f":"OFFSET('Shipment Data'!P42, 0, 19*(iShip-1))","v":1.363518197964773},{"$f":"OFFSET('Shipment Data'!Q42, 0, 19*(iShip-1))","v":1.7891579287861064},{"$f":"OFFSET('Shipment Data'!R42, 0, 19*(iShip-1))","v":26.297924228304357},{"$f":"OFFSET('Shipment Data'!S42, 0, 19*(iShip-1))","v":8.3992706646986335}]
[null,2049,{"$f":"OFFSET('Shipment Data'!C43, 0, 19*(iShip-1))","v":4.0304422744421551},{"$f":"OFFSET('Shipment Data'!D43, 0, 19*(iShip-1))","v":4.7313887569538329},{"$f":"OFFSET('Shipment Data'!E43, 0, 19*(iShip-1))","v":1.8646027371742777},{"$f":"OFFSET('Shipment Data'!F43, 0, 19*(iShip-1))","v":1.2364275515927916},{"$f":"OFFSET('Shipment Data'!G43, 0, 19*(iShip-1))","v":1.7646372273639663},{"$f":"OFFSET('Shipment Data'!H43, 0, 19*(iShip-1))","v":6.0991412509264604},{"$f":"OFFSET('Shipment Data'!I43, 0, 19*(iShip-1))","v":6.8777550276404726},{"$f":"OFFSET('Shipment Data'!J43, 0, 19*(iShip-1))","v":2.8216445482931682},{"$f":"OFFSET('Shipment Data'!K43, 0, 19*(iShip-1))","v":2.1252096136634533},{"$f":"OFFSET('Shipment Data'!L43, 0, 19*(iShip-1))","v":2.659001106445865},{"$f":"OFFSET('Shipment Data'!M43, 0, 19*(iShip-1))","v":0.98489974024929305},{"$f":"OFFSET('Shipment Data'!N43, 0, 19*(iShip-1))","v":1.1561866515969959},{"$f":"OFFSET('Shipment Data'!O43, 0, 19*(iShip-1))","v":0.45564397812030349},{"$f":"OFFSET('Shipment Data'!P43, 0, 19*(iShip-1))","v":1.3771533799444207},{"$f":"OFFSET('Shipment Data'!Q43, 0, 19*(iShip-1))","v":1.8070495080739675},{"$f":"OFFSET('Shipment Data'!R43, 0, 19*(iShip-1))","v":26.560903470587402},{"$f":"OFFSET('Shipment Data'!S43, 0, 19*(iShip-1))","v":8.48326337134562}]
[null,2050,{"$f":"OFFSET('Shipment Data'!C44, 0, 19*(iShip-1))","v":4.0707466971865767},{"$f":"OFFSET('Shipment Data'!D44, 0, 19*(iShip-1))","v":4.7787026445233716},{"$f":"OFFSET('Shipment Data'!E44, 0, 19*(iShip-1))","v":1.8832487645460205},{"$f":"OFFSET('Shipment Data'!F44, 0, 19*(iShip-1))","v":1.2487918271087195},{"$f":"OFFSET('Shipment Data'!G44, 0, 19*(iShip-1))","v":1.7822835996376061},{"$f":"OFFSET('Shipment Data'!H44, 0, 19*(iShip-1))","v":6.160132663435725},{"$f":"OFFSET('Shipment Data'!I44, 0, 19*(iShip-1))","v":6.9465325779168774},{"$f":"OFFSET('Shipment Data'!J44, 0, 19*(iShip-1))","v":2.8498609937761001},{"$f":"OFFSET('Shipment Data'!K44, 0, 19*(iShip-1))","v":2.146461709800088},{"$f":"OFFSET('Shipment Data'!L44, 0, 19*(iShip-1))","v":2.6855911175103238},{"$f":"OFFSET('Shipment Data'!M44, 0, 19*(iShip-1))","v":0.99474873765178595},{"$f":"OFFSET('Shipment Data'!N44, 0, 19*(iShip-1))","v":1.1677485181129659},{"$f":"OFFSET('Shipment Data'!O44, 0, 19*(iShip-1))","v":0.46020041790150651},{"$f":"OFFSET('Shipment Data'!P44, 0, 19*(iShip-1))","v":1.3909249137438648},{"$f":"OFFSET('Shipment Data'!Q44, 0, 19*(iShip-1))","v":1.8251200031547072},{"$f":"OFFSET('Shipment Data'!R44, 0, 19*(iShip-1))","v":26.826512505293277},{"$f":"OFFSET('Shipment Data'!S44, 0, 19*(iShip-1))","v":8.5680960050590755}]
[]
[]
[null,"Notes"]
[null,"Shipments projections from 2011-2016 are based on total cable, satellite, and IPTV industry projections from IMS Research. Shipment projections from 2011-2015 for OTT STBs are based on industry projections from CEA (extended to 2016 using average annual growth). Depending on the shipments scenario chosen, projections from 2016-2050 are either assumed to be: (a) declining at 1%/year; (b) flat; or (c) based on the same average annual growth rate for housing units in the U.S. from EIA's Annual Energy Outlook 2012 (i.e. 1%/year).\n\nShipments are assumed to have zero price elasticity and zero price cross-elasticity under standards cases. \n\nTo dissaggregate total cable, satellite, and IPTV industry projections, the following assumptions are used:\n1. The cable and satellite thin client projections were aggregated into a single thin client product group. IP thin clients are not projected to enter the market by 2016, and thus have zero market share. \n2. Households with 3+ TVs were assumed to have a multi-room setup with a server STB. The fraction of 3+ TV households in the Nielsen cable subsample (see LCC spreadsheet) is 46% and in the Nielsen satellite subsample it is 47%. Thus the DVR categories were split into server and non-server product groups according to the above fractions. The IP product groups were based on the Nielsen cable subsample. \n3. The ratio of video servers to DVR servers was assumed to be the same as the overall ratio of non-DVR households to DVR households in the Nielsen sample. \n4. The fraction of video clients relative to thin clients was assumed to be 15%/85% for cable, based on current STB manufacturer market shares. Only some cable STB manufacturers are producing video clients. \n5. The fraction of video clients relative to thin clients was assumed to be 59%/41% for satellite, based on the relative market share of DirecTV and DISH Network. Each service provider is pursuing a different multi-room architecture. \n6. For IP, all clients are projected to be video clients. The ratio of total clients to total servers was assumed to be that same as for cable. \n7. For cable, satellite, and IP, all non-DVR shipments that are not assigned as video clients or video servers are assumed to be base STBs. \n\nSources:\nIMS Research. Online Set-top Box and iDTV Database. Posted August 31, 2012. (accessed October 9, 2012).\n\nCEA, Consumer Electronics Detailed Forecast Module 2010-2015, January 2012. In CEE Consumer Electronics Program Center Set-top Box Forecast. (accessed July 24, 2012). \n\nEnergy Information Administration, Annual Energy Outlook 2012 with Projections to 2035, 2012. Washington, DC. Report No. DOE/EIA-0383(2012). http://www.eia.doe.gov/oiaf/aeo/\n\n\n"]

{"sheet":"Shipment Data","index":6,"n_rows":44,"n_cols":57,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
[null,"Shipment Data"]
[]
[null,"Negative Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flat Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Postive Growth"]
[null,"(millions)","Cable With DVR & Video Server","Cable With DVR","Cable With Video Server","Cable With Video Client","Cable Base","Satellite With DVR & Video Server","Satellite With DVR","Satellite With Video Server","Satellite With Video Client","Satellite Base","IP With DVR & Video Server","IP With DVR","IP With Video Server","IP With Video Client","IP Base","IP OTT","Thin-client Total",null,"(millions)","Cable With DVR & Video Server","Cable With DVR","Cable With Video Server","Cable With Video Client","Cable Base","Satellite With DVR & Video Server","Satellite With DVR","Satellite With Video Server","Satellite With Video Client","Satellite Base","IP With DVR & Video Server","IP With DVR","IP With Video Server","IP With Video Client","IP Base","IP OTT","Thin-client Total",null,"(millions)","Cable With DVR & Video Server","Cable With DVR","Cable With Video Server","Cable With Video Client","Cable Base","Satellite With DVR & Video Server","Satellite With DVR","Satellite With Video Server","Satellite With Video Client","Satellite Base","IP With DVR & Video Server","IP With DVR","IP With Video Server","IP With Video Client","IP Base","IP OTT","Thin-client Total"]
[null,2011,2.4480313567564318,2.8737759405401588,1.1325322775223921,1.4151093876813036E-3,17.675770582910467,2.7824814281256387,3.1376918232055075,1.2872588499577879,1.0960876215755996E-4,8.0439050363315747,0.37822323674804159,0.44400119096509233,0.17497734354747049,9.9654189978605457E-4,1.2218076416650712,6.166666666666667,8.0951219976820761E-3,null,2011,2.4480313567564318,2.8737759405401588,1.1325322775223921,1.4151093876813036E-3,17.675770582910467,2.7824814281256387,3.1376918232055075,1.2872588499577879,1.0960876215755996E-4,8.0439050363315747,0.37822323674804159,0.44400119096509233,0.17497734354747049,9.9654189978605457E-4,1.2218076416650712,6.166666666666667,8.0951219976820761E-3,null,2011,2.4480313567564318,2.8737759405401588,1.1325322775223921,1.4151093876813036E-3,17.675770582910467,2.7824814281256387,3.1376918232055075,1.2872588499577879,1.0960876215755996E-4,8.0439050363315747,0.37822323674804159,0.44400119096509233,0.17497734354747049,9.9654189978605457E-4,1.2218076416650712,6.166666666666667,8.0951219976820761E-3]
[null,2012,1.6179511263528337,1.8993339309359354,0.74851241957788694,0.154637577548005,11.918712405737068,2.9632654205335558,3.3415546231548614,1.3708949137264352,0.11717456915660153,4.9525347855338797,0.49122787436306947,0.57665880903490763,0.22725665739511322,0.21399664391248183,1.7068007623474357,7.8666666666666671,0.9577060016209662,null,2012,1.6179511263528337,1.8993339309359354,0.74851241957788694,0.154637577548005,11.918712405737068,2.9632654205335558,3.3415546231548614,1.3708949137264352,0.11717456915660153,4.9525347855338797,0.49122787436306947,0.57665880903490763,0.22725665739511322,0.21399664391248183,1.7068007623474357,7.8666666666666671,0.9577060016209662,null,2012,1.6179511263528337,1.8993339309359354,0.74851241957788694,0.154637577548005,11.918712405737068,2.9632654205335558,3.3415546231548614,1.3708949137264352,0.11717456915660153,4.9525347855338797,0.49122787436306947,0.57665880903490763,0.22725665739511322,0.21399664391248183,1.7068007623474357,7.8666666666666671,0.9577060016209662]
[null,2013,1.8940764283015157,2.2234810245278664,0.87625621511155405,0.23564955237511076,8.5454100132726332,3.5801215261924537,4.0371583167702134,1.6562709356950027,0.31713456558706421,4.5511155567004646,0.72206572717659234,0.84764237538121712,0.33404912901266076,0.40946819340544688,2.2698513220621188,10,1.5557291107313276,null,2013,1.8940764283015157,2.2234810245278664,0.87625621511155405,0.23564955237511076,8.5454100132726332,3.5801215261924537,4.0371583167702134,1.6562709356950027,0.31713456558706421,4.5511155567004646,0.72206572717659234,0.84764237538121712,0.33404912901266076,0.40946819340544688,2.2698513220621188,10,1.5557291107313276,null,2013,1.8940764283015157,2.2234810245278664,0.87625621511155405,0.23564955237511076,8.5454100132726332,3.5801215261924537,4.0371583167702134,1.6562709356950027,0.31713456558706421,4.5511155567004646,0.72206572717659234,0.84764237538121712,0.33404912901266076,0.40946819340544688,2.2698513220621188,10,1.5557291107313276]
[null,2014,2.6666635909280916,3.1304311719590641,1.233678066126306,0.40964777185615647,8.1040877657603545,3.7920182537244229,4.2761056903700947,1.7543006781527499,0.68110578697560298,3.2093954221612089,0.78825994204349858,0.92534862761628089,0.36467254595342785,0.5519327233253174,1.9965292991428796,12.3,2.7946481749701926,null,2014,2.6666635909280916,3.1304311719590641,1.233678066126306,0.40964777185615647,8.1040877657603545,3.7920182537244229,4.2761056903700947,1.7543006781527499,0.68110578697560298,3.2093954221612089,0.78825994204349858,0.92534862761628089,0.36467254595342785,0.5519327233253174,1.9965292991428796,12.3,2.7946481749701926,null,2014,2.6666635909280916,3.1304311719590641,1.233678066126306,0.40964777185615647,8.1040877657603545,3.7920182537244229,4.2761056903700947,1.7543006781527499,0.68110578697560298,3.2093954221612089,0.78825994204349858,0.92534862761628089,0.36467254595342785,0.5519327233253174,1.9965292991428796,12.3,2.7946481749701926]
[null,2015,2.7844987322265533,3.2687593813094322,1.2881921149674695,0.65000152659333721,4.6874042293040157,4.2964216976188903,4.844901063272367,1.987652746755675,1.2837930498013594,1.9216696759973464,0.7487446365483944,0.87896109507855003,0.34639158774353834,0.79666437587218786,1.6240437801500796,15,4.5754693576196859,null,2015,2.7844987322265533,3.2687593813094322,1.2881921149674695,0.65000152659333721,4.6874042293040157,4.2964216976188903,4.844901063272367,1.987652746755675,1.2837930498013594,1.9216696759973464,0.7487446365483944,0.87896109507855003,0.34639158774353834,0.79666437587218786,1.6240437801500796,15,4.5754693576196859,null,2015,2.7844987322265533,3.2687593813094322,1.2881921149674695,0.65000152659333721,4.6874042293040157,4.2964216976188903,4.844901063272367,1.987652746755675,1.2837930498013594,1.9216696759973464,0.7487446365483944,0.87896109507855003,0.34639158774353834,0.79666437587218786,1.6240437801500796,15,4.5754693576196859]
[null,2016,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2016,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2016,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546]
[null,2017,2.8733105347897645,3.3730167147532018,1.3292791021705466,0.88145172851721265,1.2580134859192003,4.3480902630923746,4.9031656158275716,2.0115561653007434,1.5150662770429715,1.8956073232002817,0.70213703774275738,0.82424782691541099,0.32482952323831243,0.98177545916181452,1.2882492875187594,18.935322368842449,6.0477357953618638,null,2017,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2017,2.9313572122602647,3.4411584665663981,1.3561332254467191,0.89925883414382313,1.2834278997761539,4.4359304704275742,5.0022194666523703,2.0521936635896472,1.5456736765791932,1.9339024206386712,0.71632162436382329,0.84089929816622733,0.33139173582898546,1.0016093068216492,1.3142745256504518,19.317854133869567,6.1699122760762455]
[null,2018,2.8445774294418666,3.3392865476056697,1.315986311148841,0.87263721123204052,1.2454333510600082,4.304609360461451,4.8541339596692961,1.9914406036477359,1.4999156142725418,1.8766512499682788,0.69511566736532981,0.81600534864625685,0.32158122800592931,0.97195770457019637,1.2753667946435718,18.745969145154024,5.9872584374082454,null,2018,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2018,2.9606707843828675,3.475570051232062,1.3696945577011863,0.90825142248526136,1.2962621787739155,4.4802897751318502,5.0522416613188943,2.0727156002255436,1.561130413344985,1.9532414448450579,0.72348484060746154,0.84930829114788964,0.3347056531872753,1.0116253998898657,1.3274172709069563,19.511032675208263,6.2316113988370079]
[null,2019,2.8161316551474478,3.305893682129613,1.3028264480373526,0.86391083911972011,1.2329790175494082,4.2615632668568368,4.8055926200726029,1.9715261976112586,1.4849164581298164,1.8578847374685961,0.6881645106916765,0.80784529515979431,0.31836541572587002,0.96223812752449445,1.2626131266971361,18.558509453702484,5.9273858530341625,null,2019,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2019,2.9902774922266961,3.5103257517443827,1.3833915032781983,0.91733393671011398,1.3092248005616547,4.5250926728831686,5.1027640779320835,2.0934427562277991,1.5767417174784348,1.9727738592935085,0.73071968901353612,0.85780137405936852,0.33805270971914808,1.0217416538887643,1.3406914436160258,19.706143001960346,6.2939275128253778]
[null,2020,2.7879703385959731,3.2728347453083169,1.2897981835569789,0.85527173072852292,1.220649227373914,4.2189476341882681,4.7575366938718773,1.9518109356351461,1.4700672935485182,1.8393058900939101,0.6812828655847597,0.79976684220819638,0.31518176156861133,0.9526157462492495,1.2499869954301648,18.372924359165459,5.8681119945038205,null,2020,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2020,3.0201802671489633,3.5454290092618264,1.3972254183109802,0.92650727607721517,1.3223170485672713,4.5703435996120003,5.1537917187114042,2.1143771837900771,1.5925091346532192,1.9925015978864435,0.73802688590367149,0.86637938779996215,0.34143323681633958,1.031959070427652,1.3540983580521861,19.903204431979947,6.3568667879536314]
[null,2021,2.7600906352100134,3.2401063978552336,1.2769002017214091,0.84671901342123768,1.208442735100175,4.1767581578463853,4.7099613269331586,1.9322928262787946,1.4553666206130329,1.820912831192971,0.67447003692891205,0.79176917378611444,0.31202994395292522,0.94308958878675697,1.237487125475863,18.189195115573806,5.8094308745587826,null,2021,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2021,3.0503820698204529,3.5808832993544448,1.41119767249409,0.93577234883798732,1.335540219052944,4.61604703560812,5.2053296358985186,2.1355209556279777,1.6084342259997515,2.012426613865308,0.74540715476270825,0.8750431816779618,0.34484756918450299,1.0422786611319286,1.3676393416327079,20.102236476299748,6.420435455833168]
[null,2022,2.7324897288579133,3.2077053338766812,1.2641311997041949,0.8382518232870253,1.1963583077491733,4.1349905762679215,4.6628617136638271,1.9129698980160066,1.4408129544069026,1.8027037028810413,0.66772533655962296,0.78385148204825328,0.30890964451339598,0.93365869289888936,1.2251122542211044,18.007303164418069,5.7513365658131947,null,2022,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2022,3.0808858905186574,3.6166921323479895,1.4253096492190309,0.94513007232636725,1.3488956212434735,4.6622075059642016,5.2573829322575039,2.1568761651842574,1.6245185682597489,2.0325508800039609,0.75286122631033536,0.88379361349474139,0.34829604487634802,1.0527014477432479,1.381315735049035,20.303258841062746,6.4846398103915002]
[null,2023,2.7051648315693342,3.1756282805379143,1.251489887707153,0.82986930505415502,1.1843947246716815,4.0936406705052422,4.6162330965271892,1.8938401990358464,1.4264048248628336,1.7846766658522308,0.66104808319402675,0.77601296722777069,0.30582054806826203,0.9243221059699005,1.2128611316788933,17.827230132773888,5.6938232001550624,null,2023,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2023,3.1116947494238438,3.6528590536714693,1.4395627457112212,0.95458137304963098,1.3623845774559082,4.7088295810238439,5.3099567615800787,2.1784449268361001,1.6407637539423465,2.0528763888040005,0.76038983857343867,0.89263154962968883,0.35177900532511153,1.0632284622206805,1.3951288923995253,20.506291429473375,6.5494862084954155]
[null,2024,2.6781131832536409,3.1438719977325351,1.2389749888300814,0.82157061200361348,1.1725507774249646,4.05270426380019,4.5700707655619173,1.874901797045488,1.4121407766142053,1.7668298991937086,0.65443760236208648,0.76825283755549301,0.30276234258757939,0.91507888491020151,1.2007325203621044,17.64895783144615,5.6368849681535114,null,2024,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2024,3.1428116969180824,3.6893876442081841,1.4539583731683334,0.96412718678012732,1.3760084232304672,4.755917876834082,5.3630563291958797,2.2002293761044611,1.6571713914817701,2.0734051526920405,0.76799373695917306,0.90155786512598568,0.35529679537836262,1.0738607468428873,1.4090801813235205,20.711354343768107,6.6149810705803693]
[null,2025,2.6513320514211043,3.1124332777552097,1.2265852389417806,0.81335490588357728,1.1608252696507149,4.0121772211621884,4.5243700579062978,1.8561527790750332,1.3980193688480633,1.7491616002017716,0.64789322633846558,0.76057030917993806,0.29973471916170358,0.90592809606109947,1.1887251951584834,17.472468253131687,5.5805161184719765,null,2025,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2025,3.1742398138872634,3.7262815206502662,1.4684979569000167,0.9737684586479286,1.3897685074627719,4.8034770556024231,5.4166868924878386,2.2222316698655056,1.6737431053965879,2.094139204218961,0.77567367432876477,0.91057344377724558,0.35884976333214624,1.0845993543113162,1.4231709831367558,20.918467887205789,6.6811308812861734]
[null,2026,2.6248187309068931,3.0813089449776574,1.2143193865523627,0.8052213568247415,1.1492170169542077,3.9720554489505666,4.4791263573272344,1.8375912512842829,1.3840391751595826,1.7316699841997538,0.64141429407508088,0.75296460608813864,0.29673737197008654,0.89686881510048844,1.1768379432068985,17.297743570600371,5.5247109572872564,null,2026,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2026,3.2059822120261359,3.7635443358567691,1.483182936469017,0.98350614323440788,1.4036661925373997,4.8515118261584478,5.4708537614127168,2.2444539865641606,1.6904805364505537,2.1150805962611505,0.78343041107205247,0.9196791782150181,0.36243826096546772,1.0954453478544293,1.4374026929681234,21.127652566077849,6.7479421900990353]
[null,2027,2.5985705435978241,3.0504958555278807,1.2021761926868391,0.79716914325649413,1.1377248467846657,3.9323348944610608,4.4343350937539618,1.81921533877144,1.3701987834079867,1.7143532843577562,0.63500015113433006,0.74543496002725729,0.29376999825038569,0.8879001269494835,1.1650695637748294,17.124766134894369,5.4694638477143833,null,2027,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2027,3.2380420341463974,3.801179779215337,1.4980147658337071,0.99334120466675202,1.4177028544627737,4.9000269444200324,5.525562299026844,2.2668985264298023,1.7073853418150593,2.1362314022237618,0.79126471518277297,0.92887596999716826,0.36606264357512242,1.1063998013329737,1.4517767198978047,21.338929091738628,6.8154216120000255]
[null,2028,2.5725848381618457,3.0199908969726019,1.1901544307599707,0.7891974518239292,1.126347598316819,3.8930115455164502,4.3899917428164219,1.8010231853837255,1.3564967955739069,1.6972097515141786,0.62865014962298671,0.73798061042698471,0.29083229826788182,0.87902112567998869,1.1534188681370812,16.953518473545426,5.4147692092372397,null,2028,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2028,3.2704224544878615,3.8391915770074903,1.5129949134920442,1.0032746167134194,1.4318798830074013,4.9490272138642331,5.5808179220171121,2.2895675116941003,1.72445919523321,2.1575937162459993,0.79917736233460068,0.93816472969713993,0.36972327001087363,1.1174637993463035,1.4662944870967827,21.552318382656015,6.8835758281200254]
[null,2029,2.5468589897802274,2.9897909880028757,1.1782528864523709,0.78130547730568989,1.1150841223336507,3.8540814300612856,4.3460918253882577,1.7830129535298882,1.3429318276181679,1.6802376539990369,0.62236364812675682,0.7306008043227149,0.28792397528520297,0.87023091442318878,1.1418846794557103,16.783983288809971,5.3606215171448675,null,2029,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2029,3.30312667903274,3.877583492777565,1.5281248626269646,1.0133073628805536,1.4461986818374752,4.9985174860028758,5.6366261012372831,2.3124631868110415,1.7417037871855421,2.1791696534084593,0.8071691359579467,0.94754637699411137,0.37342050271098237,1.1286384373397664,1.4809574319677505,21.767841566482577,6.9524115864012259]
[null,2030,2.5213903998824252,2.959893078122847,1.1664703575878472,0.77349242253263295,1.1039332811103142,3.8155406157606726,4.3026309071343753,1.7651828239945893,1.3295025093419861,1.6634352774590466,0.61614001164548926,0.72329479627948778,0.28504473553235093,0.86152860527895692,1.1304658326611532,16.616143455921872,5.3070153019734185,null,2030,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2030,3.3361579458230675,3.9163593277053406,1.5434061112532342,1.023440436509359,1.4606606686558501,5.0485026608629049,5.6929923622496563,2.3355878186791519,1.7591208250573975,2.2009613499425438,0.81524082731752623,0.9570218407640525,0.37715470773809218,1.1399248217131641,1.495767006287428,21.985519982147402,7.021935702265238]
[null,2031,2.496176495883601,2.9302941473416184,1.1548056540119687,0.76575749830730666,1.092893948299211,3.7773852096030658,4.2596045980630315,1.7475309957546434,1.3162074842485663,1.6468009246844562,0.60997861152903432,0.71606184831669295,0.28219428817702741,0.85291331922616731,1.1191611743345415,16.449982021362654,5.2539451489536839,null,2031,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2031,3.3695195252812979,3.9555229209823941,1.5588401723657666,1.0336748408744527,1.4752672753424085,5.0989876874715341,5.7499222858721533,2.3589436968659436,1.7767120333079716,2.2229709634419694,0.82339323559070154,0.966592059171693,0.3809262548154731,1.1513240699302958,1.5107246763503022,22.205375181968876,7.0921550592878901]
[null,2032,2.471214730924765,2.9009912058682024,1.1432575974718491,0.75809992332423359,1.0819650088162189,3.7396113575070351,4.217008552082401,1.730055685797097,1.3030454094060806,1.6303329154376116,0.60387882541374394,0.70890122983352599,0.27937234529525712,0.84438418603390564,1.1079695625911961,16.285482201149026,5.2014056974641472,null,2032,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2032,3.4032147205341108,3.9950781501922181,1.5744285740894242,1.0440115892831972,1.4900199480958327,5.1499775643462495,5.8074215087308749,2.382533133834603,1.7944791536410514,2.2452006730763889,0.83162716794660851,0.97625797976340989,0.38473551736362782,1.1628373106295988,1.5258319231138051,22.427428933788566,7.1630766098807692]
[null,2033,2.4465025836155174,2.8719812938095202,1.1318250214971306,0.7505189240909913,1.0711453587280568,3.7022152439319647,4.1748384665615772,1.7127551289391261,1.2900149553120197,1.6140295862832355,0.59784003715960654,0.70181221753519074,0.27657862184230453,0.83594034417356655,1.096889866965284,16.122627379137537,5.1493916404895055,null,2033,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2033,3.4372468677394519,4.0350289316941401,1.5901728598303184,1.0544517051760292,1.504920147576791,5.2014773399897125,5.8654957238181833,2.406358465172949,1.812423945177462,2.2676526798071528,0.83994343962607465,0.98602055956104395,0.38858287253726409,1.1744656837358949,1.5410902423449431,22.65170322312645,7.2347073759795766]
[null,2034,2.4220375577793622,2.8432614808714249,1.1205067712821593,0.74301373485008138,1.0604339051407763,3.6651930914926449,4.1330900818959613,1.6956275776497347,1.2771148057588995,1.5978892904204032,0.59186163678801051,0.69479409535983883,0.27381283562388148,0.82758094073183086,1.0859209682956312,15.961401105346161,5.0978977240846106,null,2034,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2034,3.4716193364168464,4.0753792210110813,1.6060745884286216,1.0649962222277896,1.519969349052559,5.2534921133896093,5.9241506810563651,2.4304220498246787,1.8305481846292366,2.2903292066052243,0.84834287402233544,0.99588076515665436,0.39246870126263672,1.1862103405732538,1.5565011447683925,22.878220255357714,7.3070544497393728]
[null,2035,2.3978171822015688,2.8148288660627108,1.1093017035693375,0.73558359750158053,1.0498295660893686,3.6285411605777185,4.091759181077002,1.6786713018732373,1.2643436577013105,1.5819103975161992,0.58594302042013036,0.68784615440624042,0.27107470726764266,0.81930513132451255,1.0750617586126749,15.801787094292699,5.0469187468437644,null,2035,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2035,3.506335529781015,4.1161330132211917,1.6221353343129079,1.0756461844500675,1.5351690425430846,5.3060270345235052,5.9833921878669285,2.4547262703229253,1.8488536664755291,2.3132324986712764,0.85682630276255878,1.005839572808221,0.3963933882752631,1.1980724439789863,1.5720661562160765,23.107002457911292,7.3801249942367662]
[null,2036,2.373839010379553,2.7866805774020835,1.0982086865336442,0.72822776152656477,1.039331270428475,3.5922557489719411,4.0508415892662315,1.6618845888545049,1.2517002211242974,1.5660912935410372,0.58008359021592903,0.68096769286217795,0.26836396019496622,0.81111208001126744,1.0643111410265482,15.643769223349771,4.9964495593753266,null,2036,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2036,3.5413988850788254,4.1572943433534038,1.6383566876560369,1.0864026462945682,1.5505207329685156,5.3590873048687406,6.0432261097455982,2.4792735330261548,1.8673422031402844,2.336364823657989,0.86539456579018437,1.0158979685363032,0.40035732215801573,1.2100531684187761,1.5877868177782373,23.338072482490407,7.4539262441791339]
[null,2037,2.3501006202757573,2.7588137716280627,1.0872265996683077,0.72094548391129909,1.0289379577241902,3.5563331914822216,4.010333173373569,1.6452657429659598,1.2391832189130543,1.5504303806056268,0.57428275431376974,0.67415801593355618,0.26568032059301655,0.80300095921115477,1.0536680296162828,15.487331531116274,4.9464850637815729,null,2037,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2037,3.5768128739296139,4.1988672867869381,1.6547402545325973,1.0972666727575138,1.5660259402982006,5.412678177917428,6.1036583708430543,2.5040662683564165,1.8860156251716873,2.3597284718945688,0.87404851144808626,1.0260569482216662,0.40436089537959591,1.2221537001029639,1.6036646859560197,23.571453207315312,7.5284655066209254]
[null,2038,2.3265996140729999,2.731225633911782,1.0763543336716246,0.71373602907218614,1.0186485781469483,3.5207698595673995,3.9702298416398332,1.6288130855363003,1.2267913867239237,1.5349260767995705,0.56853992677063203,0.66741643577422061,0.2630235173870864,0.79497094961904324,1.04313134932012,15.332458215805111,4.8970202131437572,null,2038,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2038,3.61258100266891,4.2408559596548079,1.6712876570779234,1.1082393394850889,1.5816861997011826,5.466804959696602,6.1646949545514849,2.5291069310399807,1.9048757814234043,2.3833257566135146,0.88278899656256715,1.0363175177038828,0.40840450433339187,1.2343752371039936,1.61970133281558,23.807167739388465,7.6037501616871346]
[null,2039,2.3033336179322697,2.7039133775726643,1.0655907903349082,0.70659866878146427,1.0084620923654788,3.4855621609717256,3.9305275432234348,1.6125249546809373,1.2145234728566845,1.5195768160315748,0.56285452750292575,0.66074227141647834,0.26039328221321556,0.78702124012285279,1.0327000358269187,15.17913363364706,4.8480500110123197,null,2039,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2039,3.648706812695599,4.2832645192513557,1.6880005336487027,1.1193217328799399,1.5975030616981944,5.521473009293568,6.2263419040969996,2.5543980003503806,1.9239245392376383,2.4071590141796499,0.89161688652819282,1.0466806928809216,0.4124885493767258,1.2467189894750335,1.6358983461437357,24.045239416782351,7.6797876633040056]
[null,2040,2.2803002817529467,2.6768742437969375,1.0549348824315592,0.6995326820936496,0.99837747144182398,3.4507065393620082,3.8912222677912003,1.5963997051341279,1.2023782381281176,1.5043810478712589,0.55722598222789643,0.65413484870231353,0.25778934939108339,0.77915102772162426,1.0223730354686495,15.027342297310589,4.7995695109021961,null,2040,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2040,3.6851938808225553,4.326097164443869,1.7048805389851898,1.1305149502087393,1.6134780923151764,5.5766877393865038,6.2886053231379693,2.5799419803538846,1.9431637846300147,2.4312306043214464,0.90053305539347472,1.0571474998097308,0.41661343487049307,1.2591861793697838,1.652257329605173,24.285691810950176,7.7565855399370456]
[null,2041,2.2574972789354173,2.6501055013589681,1.0443855336072436,0.6925373552727131,0.98839369672740574,3.4161994739683883,3.8523100451132883,1.5804357080827867,1.1903544557468364,1.4893372373925464,0.5516537224056175,0.64759350021529039,0.25521145589717253,0.771359517444408,1.0121493051139629,14.877068874337484,4.7515738157931739,null,2041,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2041,3.7220458196307811,4.3693581360883078,1.7219293443750416,1.1418200997108268,1.6296128732383282,5.6324546167803691,6.3514913763693492,2.6057414001574233,1.9625954224763149,2.4555429103646609,0.90953838594740943,1.0677189748078282,0.42077956921919801,1.2717780411634816,1.6687799029012247,24.528548729059679,7.8341513953364164]
[null,2042,2.2349223061460632,2.6236044463453783,1.0339416782711712,0.68561198171998594,0.97850975976013166,3.3820374792287042,3.8137869446621555,1.5646313510019587,1.178450911189368,1.4744438650186209,0.54613718518156129,0.64111756521313745,0.25265934133820078,0.76364592226996397,1.0020278120628232,14.72829818559411,4.7040580776352421,null,2042,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2042,3.7592662778270891,4.413051717449191,1.7391486378187921,1.153238300707935,1.6459090019707114,5.6887791629481725,6.4150062901330429,2.6317988141589974,1.9822213767010781,2.4800983394683076,0.91863376980688349,1.0783961645559064,0.42498736491139,1.2844958215751163,1.6854677019302369,24.773834216350277,7.9124929092897807]
[null,2043,2.2125730830846027,2.5973684018819245,1.0236022614884595,0.67875586190278603,0.96872466216253028,3.3482171044364173,3.7756490752155338,1.5489850374919392,1.1666664020774742,1.4596994263684346,0.54067581332974568,0.63470638956100611,0.25013274792481877,0.75600946304726435,0.99200753394219499,14.581015203738168,4.6570174968588898,null,2043,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2043,3.7968589406053601,4.4571822346236827,1.75654012419698,1.1647706837150142,1.6623680919904185,5.7456669545776542,6.479156353034373,2.6581168023005874,2.0020435904680891,2.5048993228629906,0.92782010750495236,1.0891801262014655,0.42923723856050389,1.2973407797908676,1.7023223789495392,25.021572558513782,7.9916178383826786]
[null,2044,2.1904473522537566,2.5713947178631051,1.0133662388735749,0.67196830328375812,0.95903741554090494,3.3147349333920531,3.7378925844633786,1.5334951871170197,1.1549997380566994,1.4451024321047503,0.53526905519644818,0.6283593256653961,0.24763142044557057,0.74844936841679166,0.98208745860277302,14.435205051700786,4.6104473218903008,null,2044,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2044,3.8348275300114136,4.5017540569699195,1.7741055254389499,1.1764183905521644,1.6789917729103228,5.8031236241234305,6.5439479165647167,2.6846979703235934,2.0220640263727701,2.5299483160916205,0.93709830858000187,1.1000719274634803,0.43352961094610892,1.3103141875887763,1.7193456027390346,25.271788284098921,8.0715340167665062]
[null,2045,2.1685428787312189,2.545680770684474,1.0032325764848391,0.66524862025092057,0.94944704138549585,3.2815875840581326,3.7005136586187448,1.5181602352458494,1.1434497406761324,1.4306514077837027,0.52991636464448366,0.62207573240874214,0.24515510624111486,0.74096487473262374,0.97226658401674526,14.290853001183777,4.5643428486713979,null,2045,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2045,3.8731758053115279,4.5467715975396183,1.7918465806933395,1.1881825744576859,1.6957816906394261,5.8611548603646648,6.6093873957303639,2.7115449500268292,2.042284666636498,2.5552477992525366,0.94646929166580185,1.1110726467381151,0.43786490705557002,1.3234173294646641,1.7365390587664249,25.524506166939911,8.1522493569341705]
[null,2046,2.1468574499439068,2.5202239629776293,0.99320025071999074,0.65859613404841133,0.93995257097164087,3.2487717082175513,3.6635085220325574,1.502978632893391,1.1320152432693711,1.4163448937058656,0.52461720099803877,0.6158549750846547,0.24270355517870371,0.73355522598529754,0.96254391817657781,14.14794447117194,4.5186994201846842,null,2046,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2046,3.9119075633646432,4.5922393135150141,1.8097650465002728,1.2000644002022629,1.7127395075458203,5.9197664089683117,6.6754812696876673,2.7386603995270975,2.0627075133028629,2.580800277245062,0.95593398458245993,1.1221833732054962,0.4422435561261257,1.3366515027593107,1.7539044493540892,25.77975122860931,8.233771850503512]
[null,2047,2.1253888754444676,2.4950217233478531,0.9832682482127908,0.65201017270792716,0.93055304526192439,3.2162839911353758,3.626873436812232,1.487948846564457,1.1206950908366773,1.402181444768807,0.51937102898805843,0.60969642533380819,0.24027651962691668,0.7262196737254446,0.95291847899481197,14.006465026460219,4.4735124259828369,null,2047,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2047,3.9510266389982895,4.6381617066501644,1.8278626969652756,1.2120650442042855,1.7298669026212785,5.9789640730579947,6.7422360823845437,2.7660470035223685,2.0833345884358918,2.6066082800175128,0.96549332442828451,1.1334052069375511,0.44666599168738697,1.3500180177869039,1.77144349384763,26.037548740895403,8.3161095690085478]
[null,2048,2.1041349866900227,2.4700715061143748,0.97343556573066292,0.64549007098084787,0.92124751480930511,3.184121151224022,3.5906047024441095,1.4730693580988123,1.1094881399283105,1.388159630321119,0.51417731869817784,0.60359946108047013,0.23787375443064751,0.71895747698819013,0.94338929420486384,13.866400376195617,4.4287773017230085,null,2048,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2048,3.9905369053882724,4.6845433237166665,1.8461413239349285,1.2241856946463283,1.7471655716474914,6.0387537137885747,6.8096584432083889,2.7937074735575922,2.1041679343202508,2.6326743628176881,0.97514825767256741,1.1447392590069265,0.45113265160426086,1.363518197964773,1.7891579287861064,26.297924228304357,8.3992706646986335]
[null,2049,2.0830936368231225,2.445370791053231,0.9637012100733563,0.6390351702710394,0.91203503966121202,3.1522799397117818,3.5546986554196685,1.4583386645178242,1.0983932585290275,1.3742780340179077,0.50903554551119601,0.59756346646966541,0.23549501688634103,0.71176790221830821,0.93395540126281518,13.727736372433661,4.3844895287057781,null,2049,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2049,4.0304422744421551,4.7313887569538329,1.8646027371742777,1.2364275515927916,1.7646372273639663,6.0991412509264604,6.8777550276404726,2.8216445482931682,2.1252096136634533,2.659001106445865,0.98489974024929305,1.1561866515969959,0.45564397812030349,1.3771533799444207,1.8070495080739675,26.560903470587402,8.48326337134562]
[null,2050,2.0622627004548915,2.4209170831426987,0.95406419797262276,0.63264481856832899,0.90291468926459995,3.1207571403146641,3.5191516688654718,1.4437552778726459,1.0874093259437372,1.3605352536777287,0.50394519005608407,0.59158783180496877,0.23314006671747761,0.70465022319612514,0.92461584725018697,13.590459008709324,4.3406446334187203,null,2050,2.9023338735250146,3.4070875906597999,1.3427061638086328,0.89035528133051789,1.2707206928476771,4.3920103667599744,4.9526925412399709,2.0318749144451953,1.5303699768110823,1.9147548719194765,0.70922933105329033,0.83257356254081916,0.32811062953364895,0.9916923829917319,1.3012619065846056,19.126588251356008,6.1088240357190546,null,2050,4.0707466971865767,4.7787026445233716,1.8832487645460205,1.2487918271087195,1.7822835996376061,6.160132663435725,6.9465325779168774,2.8498609937761001,2.146461709800088,2.6855911175103238,0.99474873765178595,1.1677485181129659,0.46020041790150651,1.3909249137438648,1.8251200031547072,26.826512505293277,8.5680960050590755]

{"sheet":"Efficiency Dist.","index":7,"n_rows":81,"n_cols":14,"rows_kept":81,"cut":false,"hidden":false,"merged":[[80,1,114,21]]}
[null,"Efficiency Distributions"]
[]
[null,"CSL:",null,{"$f":"OFFSET('TSL-CSL Mapping'!B4, iPrd, iTSL)","v":1}]
[null,"Efficiency Scenario:",null,{"$f":"labelEff","v":"100% E*3, Fast Improvement"}]
[null,"Max CSL:",null,{"$f":"MAX(OFFSET('TSL-CSL Mapping'!B4,iPrd,1,,3))","v":3}]
[null,"Product Group:",null,{"$f":"pc_name","v":"Cable Base"}]
[]
[null,{"$f":"\"Base Case Efficiency Mix, Scenario: \" & labelEff","v":"Base Case Efficiency Mix, Scenario: 100% E*3, Fast Improvement"},null,null,null,null,null,null,{"$f":"\"Standards Case Efficiency Mix, Scenario: \" & labelEff","v":"Standards Case Efficiency Mix, Scenario: 100% E*3, Fast Improvement"}]
[null,"Year",0,1,2,3,"Total",null,"Year",0,1,2,3,"Total"]
[null,2012,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C6, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C6, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D6, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E6, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F6, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D6, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D6, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E6, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F6, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E6, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E6, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F6, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F6, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F6, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"SUM(C10:F10)","v":1},null,2012,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I10),0,IF(AND(iCSL=J$9, StartYear<=$I10), SUM($C10:C10), C10))","v":0.5},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I10),0,IF(AND(iCSL=K$9, StartYear<=$I10), SUM($C10:D10), D10))","v":0.4},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I10),0,IF(AND(iCSL=L$9, StartYear<=$I10), SUM($C10:E10), E10))","v":0.1},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I10),0,IF(AND(iCSL=M$9, StartYear<=$I10), SUM($C10:F10), F10))","v":0},{"$f":"SUM(J10:M10)","v":1}]
[null,{"$f":"B10+1","v":2013},{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C7, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C7, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D7, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E7, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F7, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D7, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D7, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E7, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F7, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E7, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E7, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F7, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F7, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F7, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"SUM(C11:F11)","v":1},null,{"$f":"I10+1","v":2013},{"$f":"IF(AND(iCSL>J$9, StartYear<=$I11),0,IF(AND(iCSL=J$9, StartYear<=$I11), SUM($C11:C11), C11))","v":0.5},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I11),0,IF(AND(iCSL=K$9, StartYear<=$I11), SUM($C11:D11), D11))","v":0.4},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I11),0,IF(AND(iCSL=L$9, StartYear<=$I11), SUM($C11:E11), E11))","v":0.1},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I11),0,IF(AND(iCSL=M$9, StartYear<=$I11), SUM($C11:F11), F11))","v":0},{"$f":"SUM(J11:M11)","v":1}]
[null,{"$f":"B11+1","v":2014},{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C8, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C8, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D8, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E8, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F8, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D8, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D8, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E8, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F8, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E8, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E8, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F8, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F8, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F8, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},1,null,{"$f":"I11+1","v":2014},{"$f":"IF(AND(iCSL>J$9, StartYear<=$I12),0,IF(AND(iCSL=J$9, StartYear<=$I12), SUM($C12:C12), C12))","v":0.5},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I12),0,IF(AND(iCSL=K$9, StartYear<=$I12), SUM($C12:D12), D12))","v":0.4},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I12),0,IF(AND(iCSL=L$9, StartYear<=$I12), SUM($C12:E12), E12))","v":0.1},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I12),0,IF(AND(iCSL=M$9, StartYear<=$I12), SUM($C12:F12), F12))","v":0},1]
[null,2015,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C9, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C9, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D9, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E9, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F9, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D9, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D9, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E9, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F9, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E9, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E9, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F9, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F9, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F9, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},1,null,2015,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I13),0,IF(AND(iCSL=J$9, StartYear<=$I13), SUM($C13:C13), C13))","v":0.5},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I13),0,IF(AND(iCSL=K$9, StartYear<=$I13), SUM($C13:D13), D13))","v":0.4},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I13),0,IF(AND(iCSL=L$9, StartYear<=$I13), SUM($C13:E13), E13))","v":0.1},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I13),0,IF(AND(iCSL=M$9, StartYear<=$I13), SUM($C13:F13), F13))","v":0},1]
[null,2016,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C10, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C10, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D10, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E10, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F10, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D10, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D10, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E10, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F10, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E10, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E10, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F10, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F10, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F10, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},1,null,2016,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I14),0,IF(AND(iCSL=J$9, StartYear<=$I14), SUM($C14:C14), C14))","v":0.5},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I14),0,IF(AND(iCSL=K$9, StartYear<=$I14), SUM($C14:D14), D14))","v":0.4},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I14),0,IF(AND(iCSL=L$9, StartYear<=$I14), SUM($C14:E14), E14))","v":0.1},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I14),0,IF(AND(iCSL=M$9, StartYear<=$I14), SUM($C14:F14), F14))","v":0},1]
[null,2017,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C11, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C11, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D11, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E11, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F11, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D11, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D11, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E11, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F11, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E11, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E11, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F11, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F11, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F11, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},1,null,2017,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I15),0,IF(AND(iCSL=J$9, StartYear<=$I15), SUM($C15:C15), C15))","v":0.5},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I15),0,IF(AND(iCSL=K$9, StartYear<=$I15), SUM($C15:D15), D15))","v":0.4},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I15),0,IF(AND(iCSL=L$9, StartYear<=$I15), SUM($C15:E15), E15))","v":0.1},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I15),0,IF(AND(iCSL=M$9, StartYear<=$I15), SUM($C15:F15), F15))","v":0},1]
[null,2018,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C12, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C12, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D12, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E12, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F12, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D12, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D12, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E12, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F12, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E12, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E12, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F12, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F12, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F12, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},1,null,2018,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I16),0,IF(AND(iCSL=J$9, StartYear<=$I16), SUM($C16:C16), C16))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I16),0,IF(AND(iCSL=K$9, StartYear<=$I16), SUM($C16:D16), D16))","v":0.9},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I16),0,IF(AND(iCSL=L$9, StartYear<=$I16), SUM($C16:E16), E16))","v":0.1},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I16),0,IF(AND(iCSL=M$9, StartYear<=$I16), SUM($C16:F16), F16))","v":0},1]
[null,2019,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C13, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C13, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D13, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E13, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F13, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4375},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D13, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D13, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E13, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F13, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.41250000000000003},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E13, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E13, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F13, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.13750000000000001},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F13, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F13, 73*(iPrd-1), 5*(iEff-1)),0))","v":1.2500000000000001E-2},1,null,2019,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I17),0,IF(AND(iCSL=J$9, StartYear<=$I17), SUM($C17:C17), C17))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I17),0,IF(AND(iCSL=K$9, StartYear<=$I17), SUM($C17:D17), D17))","v":0.85000000000000009},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I17),0,IF(AND(iCSL=L$9, StartYear<=$I17), SUM($C17:E17), E17))","v":0.13750000000000001},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I17),0,IF(AND(iCSL=M$9, StartYear<=$I17), SUM($C17:F17), F17))","v":1.2500000000000001E-2},1]
[null,2020,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C14, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C14, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D14, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E14, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F14, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.375},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D14, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D14, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E14, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F14, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.42500000000000004},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E14, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E14, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F14, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.17499999999999999},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F14, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F14, 73*(iPrd-1), 5*(iEff-1)),0))","v":2.5000000000000001E-2},1,null,2020,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I18),0,IF(AND(iCSL=J$9, StartYear<=$I18), SUM($C18:C18), C18))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I18),0,IF(AND(iCSL=K$9, StartYear<=$I18), SUM($C18:D18), D18))","v":0.8},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I18),0,IF(AND(iCSL=L$9, StartYear<=$I18), SUM($C18:E18), E18))","v":0.17499999999999999},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I18),0,IF(AND(iCSL=M$9, StartYear<=$I18), SUM($C18:F18), F18))","v":2.5000000000000001E-2},1]
[null,2021,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C15, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C15, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D15, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E15, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F15, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.3125},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D15, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D15, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E15, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F15, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4375},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E15, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E15, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F15, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.21249999999999999},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F15, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F15, 73*(iPrd-1), 5*(iEff-1)),0))","v":3.7500000000000006E-2},1,null,2021,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I19),0,IF(AND(iCSL=J$9, StartYear<=$I19), SUM($C19:C19), C19))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I19),0,IF(AND(iCSL=K$9, StartYear<=$I19), SUM($C19:D19), D19))","v":0.75},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I19),0,IF(AND(iCSL=L$9, StartYear<=$I19), SUM($C19:E19), E19))","v":0.21249999999999999},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I19),0,IF(AND(iCSL=M$9, StartYear<=$I19), SUM($C19:F19), F19))","v":3.7500000000000006E-2},1]
[null,2022,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C16, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C16, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D16, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E16, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F16, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.25},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D16, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D16, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E16, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F16, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.45},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E16, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E16, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F16, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.25},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F16, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F16, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.05},1,null,2022,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I20),0,IF(AND(iCSL=J$9, StartYear<=$I20), SUM($C20:C20), C20))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I20),0,IF(AND(iCSL=K$9, StartYear<=$I20), SUM($C20:D20), D20))","v":0.7},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I20),0,IF(AND(iCSL=L$9, StartYear<=$I20), SUM($C20:E20), E20))","v":0.25},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I20),0,IF(AND(iCSL=M$9, StartYear<=$I20), SUM($C20:F20), F20))","v":0.05},1]
[null,2023,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C17, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C17, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D17, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E17, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F17, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1875},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D17, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D17, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E17, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F17, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.46250000000000002},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E17, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E17, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F17, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.28749999999999998},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F17, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F17, 73*(iPrd-1), 5*(iEff-1)),0))","v":6.25E-2},1,null,2023,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I21),0,IF(AND(iCSL=J$9, StartYear<=$I21), SUM($C21:C21), C21))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I21),0,IF(AND(iCSL=K$9, StartYear<=$I21), SUM($C21:D21), D21))","v":0.65},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I21),0,IF(AND(iCSL=L$9, StartYear<=$I21), SUM($C21:E21), E21))","v":0.28749999999999998},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I21),0,IF(AND(iCSL=M$9, StartYear<=$I21), SUM($C21:F21), F21))","v":6.25E-2},1]
[null,2024,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C18, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C18, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D18, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E18, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F18, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.125},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D18, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D18, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E18, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F18, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.47500000000000003},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E18, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E18, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F18, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.32499999999999996},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F18, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F18, 73*(iPrd-1), 5*(iEff-1)),0))","v":7.5000000000000011E-2},1,null,2024,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I22),0,IF(AND(iCSL=J$9, StartYear<=$I22), SUM($C22:C22), C22))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I22),0,IF(AND(iCSL=K$9, StartYear<=$I22), SUM($C22:D22), D22))","v":0.60000000000000009},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I22),0,IF(AND(iCSL=L$9, StartYear<=$I22), SUM($C22:E22), E22))","v":0.32499999999999996},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I22),0,IF(AND(iCSL=M$9, StartYear<=$I22), SUM($C22:F22), F22))","v":7.5000000000000011E-2},1]
[null,2025,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C19, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C19, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D19, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E19, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F19, 73*(iPrd-1), 5*(iEff-1)),0))","v":6.25E-2},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D19, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D19, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E19, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F19, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.48750000000000004},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E19, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E19, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F19, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.36250000000000004},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F19, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F19, 73*(iPrd-1), 5*(iEff-1)),0))","v":8.7500000000000008E-2},1,null,2025,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I23),0,IF(AND(iCSL=J$9, StartYear<=$I23), SUM($C23:C23), C23))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I23),0,IF(AND(iCSL=K$9, StartYear<=$I23), SUM($C23:D23), D23))","v":0.55000000000000004},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I23),0,IF(AND(iCSL=L$9, StartYear<=$I23), SUM($C23:E23), E23))","v":0.36250000000000004},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I23),0,IF(AND(iCSL=M$9, StartYear<=$I23), SUM($C23:F23), F23))","v":8.7500000000000008E-2},1]
[null,2026,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C20, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C20, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D20, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E20, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F20, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D20, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D20, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E20, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F20, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E20, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E20, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F20, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F20, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F20, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2026,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I24),0,IF(AND(iCSL=J$9, StartYear<=$I24), SUM($C24:C24), C24))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I24),0,IF(AND(iCSL=K$9, StartYear<=$I24), SUM($C24:D24), D24))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I24),0,IF(AND(iCSL=L$9, StartYear<=$I24), SUM($C24:E24), E24))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I24),0,IF(AND(iCSL=M$9, StartYear<=$I24), SUM($C24:F24), F24))","v":0.1},1]
[null,2027,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C21, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C21, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D21, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E21, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F21, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D21, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D21, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E21, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F21, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E21, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E21, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F21, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F21, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F21, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2027,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I25),0,IF(AND(iCSL=J$9, StartYear<=$I25), SUM($C25:C25), C25))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I25),0,IF(AND(iCSL=K$9, StartYear<=$I25), SUM($C25:D25), D25))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I25),0,IF(AND(iCSL=L$9, StartYear<=$I25), SUM($C25:E25), E25))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I25),0,IF(AND(iCSL=M$9, StartYear<=$I25), SUM($C25:F25), F25))","v":0.1},1]
[null,2028,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C22, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C22, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D22, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E22, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F22, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D22, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D22, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E22, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F22, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E22, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E22, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F22, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F22, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F22, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2028,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I26),0,IF(AND(iCSL=J$9, StartYear<=$I26), SUM($C26:C26), C26))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I26),0,IF(AND(iCSL=K$9, StartYear<=$I26), SUM($C26:D26), D26))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I26),0,IF(AND(iCSL=L$9, StartYear<=$I26), SUM($C26:E26), E26))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I26),0,IF(AND(iCSL=M$9, StartYear<=$I26), SUM($C26:F26), F26))","v":0.1},1]
[null,2029,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C23, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C23, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D23, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E23, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F23, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D23, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D23, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E23, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F23, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E23, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E23, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F23, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F23, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F23, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2029,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I27),0,IF(AND(iCSL=J$9, StartYear<=$I27), SUM($C27:C27), C27))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I27),0,IF(AND(iCSL=K$9, StartYear<=$I27), SUM($C27:D27), D27))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I27),0,IF(AND(iCSL=L$9, StartYear<=$I27), SUM($C27:E27), E27))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I27),0,IF(AND(iCSL=M$9, StartYear<=$I27), SUM($C27:F27), F27))","v":0.1},1]
[null,2030,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C24, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C24, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D24, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E24, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F24, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D24, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D24, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E24, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F24, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E24, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E24, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F24, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F24, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F24, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2030,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I28),0,IF(AND(iCSL=J$9, StartYear<=$I28), SUM($C28:C28), C28))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I28),0,IF(AND(iCSL=K$9, StartYear<=$I28), SUM($C28:D28), D28))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I28),0,IF(AND(iCSL=L$9, StartYear<=$I28), SUM($C28:E28), E28))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I28),0,IF(AND(iCSL=M$9, StartYear<=$I28), SUM($C28:F28), F28))","v":0.1},1]
[null,2031,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C25, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C25, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D25, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E25, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F25, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D25, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D25, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E25, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F25, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E25, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E25, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F25, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F25, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F25, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2031,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I29),0,IF(AND(iCSL=J$9, StartYear<=$I29), SUM($C29:C29), C29))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I29),0,IF(AND(iCSL=K$9, StartYear<=$I29), SUM($C29:D29), D29))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I29),0,IF(AND(iCSL=L$9, StartYear<=$I29), SUM($C29:E29), E29))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I29),0,IF(AND(iCSL=M$9, StartYear<=$I29), SUM($C29:F29), F29))","v":0.1},1]
[null,2032,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C26, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C26, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D26, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E26, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F26, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D26, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D26, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E26, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F26, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E26, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E26, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F26, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F26, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F26, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2032,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I30),0,IF(AND(iCSL=J$9, StartYear<=$I30), SUM($C30:C30), C30))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I30),0,IF(AND(iCSL=K$9, StartYear<=$I30), SUM($C30:D30), D30))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I30),0,IF(AND(iCSL=L$9, StartYear<=$I30), SUM($C30:E30), E30))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I30),0,IF(AND(iCSL=M$9, StartYear<=$I30), SUM($C30:F30), F30))","v":0.1},1]
[null,2033,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C27, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C27, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D27, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E27, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F27, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D27, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D27, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E27, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F27, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E27, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E27, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F27, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F27, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F27, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2033,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I31),0,IF(AND(iCSL=J$9, StartYear<=$I31), SUM($C31:C31), C31))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I31),0,IF(AND(iCSL=K$9, StartYear<=$I31), SUM($C31:D31), D31))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I31),0,IF(AND(iCSL=L$9, StartYear<=$I31), SUM($C31:E31), E31))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I31),0,IF(AND(iCSL=M$9, StartYear<=$I31), SUM($C31:F31), F31))","v":0.1},1]
[null,2034,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C28, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C28, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D28, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E28, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F28, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D28, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D28, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E28, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F28, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E28, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E28, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F28, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F28, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F28, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2034,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I32),0,IF(AND(iCSL=J$9, StartYear<=$I32), SUM($C32:C32), C32))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I32),0,IF(AND(iCSL=K$9, StartYear<=$I32), SUM($C32:D32), D32))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I32),0,IF(AND(iCSL=L$9, StartYear<=$I32), SUM($C32:E32), E32))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I32),0,IF(AND(iCSL=M$9, StartYear<=$I32), SUM($C32:F32), F32))","v":0.1},1]
[null,2035,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C29, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C29, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D29, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E29, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F29, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D29, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D29, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E29, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F29, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E29, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E29, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F29, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F29, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F29, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2035,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I33),0,IF(AND(iCSL=J$9, StartYear<=$I33), SUM($C33:C33), C33))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I33),0,IF(AND(iCSL=K$9, StartYear<=$I33), SUM($C33:D33), D33))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I33),0,IF(AND(iCSL=L$9, StartYear<=$I33), SUM($C33:E33), E33))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I33),0,IF(AND(iCSL=M$9, StartYear<=$I33), SUM($C33:F33), F33))","v":0.1},1]
[null,2036,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C30, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C30, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D30, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E30, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F30, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D30, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D30, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E30, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F30, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E30, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E30, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F30, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F30, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F30, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2036,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I34),0,IF(AND(iCSL=J$9, StartYear<=$I34), SUM($C34:C34), C34))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I34),0,IF(AND(iCSL=K$9, StartYear<=$I34), SUM($C34:D34), D34))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I34),0,IF(AND(iCSL=L$9, StartYear<=$I34), SUM($C34:E34), E34))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I34),0,IF(AND(iCSL=M$9, StartYear<=$I34), SUM($C34:F34), F34))","v":0.1},1]
[null,2037,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C31, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C31, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D31, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E31, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F31, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D31, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D31, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E31, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F31, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E31, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E31, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F31, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F31, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F31, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2037,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I35),0,IF(AND(iCSL=J$9, StartYear<=$I35), SUM($C35:C35), C35))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I35),0,IF(AND(iCSL=K$9, StartYear<=$I35), SUM($C35:D35), D35))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I35),0,IF(AND(iCSL=L$9, StartYear<=$I35), SUM($C35:E35), E35))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I35),0,IF(AND(iCSL=M$9, StartYear<=$I35), SUM($C35:F35), F35))","v":0.1},1]
[null,2038,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C32, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C32, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D32, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E32, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F32, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D32, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D32, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E32, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F32, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E32, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E32, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F32, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F32, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F32, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2038,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I36),0,IF(AND(iCSL=J$9, StartYear<=$I36), SUM($C36:C36), C36))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I36),0,IF(AND(iCSL=K$9, StartYear<=$I36), SUM($C36:D36), D36))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I36),0,IF(AND(iCSL=L$9, StartYear<=$I36), SUM($C36:E36), E36))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I36),0,IF(AND(iCSL=M$9, StartYear<=$I36), SUM($C36:F36), F36))","v":0.1},1]
[null,2039,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C33, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C33, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D33, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E33, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F33, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D33, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D33, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E33, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F33, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E33, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E33, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F33, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F33, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F33, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2039,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I37),0,IF(AND(iCSL=J$9, StartYear<=$I37), SUM($C37:C37), C37))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I37),0,IF(AND(iCSL=K$9, StartYear<=$I37), SUM($C37:D37), D37))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I37),0,IF(AND(iCSL=L$9, StartYear<=$I37), SUM($C37:E37), E37))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I37),0,IF(AND(iCSL=M$9, StartYear<=$I37), SUM($C37:F37), F37))","v":0.1},1]
[null,2040,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C34, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C34, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D34, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E34, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F34, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D34, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D34, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E34, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F34, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E34, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E34, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F34, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F34, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F34, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2040,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I38),0,IF(AND(iCSL=J$9, StartYear<=$I38), SUM($C38:C38), C38))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I38),0,IF(AND(iCSL=K$9, StartYear<=$I38), SUM($C38:D38), D38))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I38),0,IF(AND(iCSL=L$9, StartYear<=$I38), SUM($C38:E38), E38))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I38),0,IF(AND(iCSL=M$9, StartYear<=$I38), SUM($C38:F38), F38))","v":0.1},1]
[null,2041,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C35, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C35, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D35, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E35, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F35, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D35, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D35, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E35, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F35, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E35, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E35, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F35, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F35, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F35, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2041,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I39),0,IF(AND(iCSL=J$9, StartYear<=$I39), SUM($C39:C39), C39))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I39),0,IF(AND(iCSL=K$9, StartYear<=$I39), SUM($C39:D39), D39))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I39),0,IF(AND(iCSL=L$9, StartYear<=$I39), SUM($C39:E39), E39))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I39),0,IF(AND(iCSL=M$9, StartYear<=$I39), SUM($C39:F39), F39))","v":0.1},1]
[null,2042,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C36, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C36, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D36, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E36, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F36, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D36, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D36, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E36, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F36, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E36, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E36, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F36, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F36, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F36, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2042,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I40),0,IF(AND(iCSL=J$9, StartYear<=$I40), SUM($C40:C40), C40))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I40),0,IF(AND(iCSL=K$9, StartYear<=$I40), SUM($C40:D40), D40))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I40),0,IF(AND(iCSL=L$9, StartYear<=$I40), SUM($C40:E40), E40))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I40),0,IF(AND(iCSL=M$9, StartYear<=$I40), SUM($C40:F40), F40))","v":0.1},1]
[null,2043,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C37, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C37, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D37, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E37, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F37, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D37, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D37, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E37, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F37, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E37, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E37, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F37, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F37, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F37, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2043,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I41),0,IF(AND(iCSL=J$9, StartYear<=$I41), SUM($C41:C41), C41))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I41),0,IF(AND(iCSL=K$9, StartYear<=$I41), SUM($C41:D41), D41))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I41),0,IF(AND(iCSL=L$9, StartYear<=$I41), SUM($C41:E41), E41))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I41),0,IF(AND(iCSL=M$9, StartYear<=$I41), SUM($C41:F41), F41))","v":0.1},1]
[null,{"$f":"B41+1","v":2044},{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C38, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C38, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D38, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E38, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F38, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D38, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D38, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E38, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F38, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E38, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E38, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F38, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F38, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F38, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,{"$f":"I41+1","v":2044},{"$f":"IF(AND(iCSL>J$9, StartYear<=$I42),0,IF(AND(iCSL=J$9, StartYear<=$I42), SUM($C42:C42), C42))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I42),0,IF(AND(iCSL=K$9, StartYear<=$I42), SUM($C42:D42), D42))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I42),0,IF(AND(iCSL=L$9, StartYear<=$I42), SUM($C42:E42), E42))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I42),0,IF(AND(iCSL=M$9, StartYear<=$I42), SUM($C42:F42), F42))","v":0.1},1]
[null,2045,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C39, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C39, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D39, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E39, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F39, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D39, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D39, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E39, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F39, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E39, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E39, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F39, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F39, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F39, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2045,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I43),0,IF(AND(iCSL=J$9, StartYear<=$I43), SUM($C43:C43), C43))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I43),0,IF(AND(iCSL=K$9, StartYear<=$I43), SUM($C43:D43), D43))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I43),0,IF(AND(iCSL=L$9, StartYear<=$I43), SUM($C43:E43), E43))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I43),0,IF(AND(iCSL=M$9, StartYear<=$I43), SUM($C43:F43), F43))","v":0.1},1]
[null,2046,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C40, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C40, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D40, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E40, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F40, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D40, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D40, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E40, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F40, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E40, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E40, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F40, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F40, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F40, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2046,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I44),0,IF(AND(iCSL=J$9, StartYear<=$I44), SUM($C44:C44), C44))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I44),0,IF(AND(iCSL=K$9, StartYear<=$I44), SUM($C44:D44), D44))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I44),0,IF(AND(iCSL=L$9, StartYear<=$I44), SUM($C44:E44), E44))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I44),0,IF(AND(iCSL=M$9, StartYear<=$I44), SUM($C44:F44), F44))","v":0.1},1]
[null,2047,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C41, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C41, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D41, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E41, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F41, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D41, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D41, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E41, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F41, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E41, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E41, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F41, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F41, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F41, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2047,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I45),0,IF(AND(iCSL=J$9, StartYear<=$I45), SUM($C45:C45), C45))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I45),0,IF(AND(iCSL=K$9, StartYear<=$I45), SUM($C45:D45), D45))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I45),0,IF(AND(iCSL=L$9, StartYear<=$I45), SUM($C45:E45), E45))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I45),0,IF(AND(iCSL=M$9, StartYear<=$I45), SUM($C45:F45), F45))","v":0.1},1]
[null,2048,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C42, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C42, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D42, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E42, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F42, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D42, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D42, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E42, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F42, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E42, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E42, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F42, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F42, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F42, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2048,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I46),0,IF(AND(iCSL=J$9, StartYear<=$I46), SUM($C46:C46), C46))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I46),0,IF(AND(iCSL=K$9, StartYear<=$I46), SUM($C46:D46), D46))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I46),0,IF(AND(iCSL=L$9, StartYear<=$I46), SUM($C46:E46), E46))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I46),0,IF(AND(iCSL=M$9, StartYear<=$I46), SUM($C46:F46), F46))","v":0.1},1]
[null,2049,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C43, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C43, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D43, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E43, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F43, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D43, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D43, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E43, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F43, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E43, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E43, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F43, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F43, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F43, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2049,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I47),0,IF(AND(iCSL=J$9, StartYear<=$I47), SUM($C47:C47), C47))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I47),0,IF(AND(iCSL=K$9, StartYear<=$I47), SUM($C47:D47), D47))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I47),0,IF(AND(iCSL=L$9, StartYear<=$I47), SUM($C47:E47), E47))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I47),0,IF(AND(iCSL=M$9, StartYear<=$I47), SUM($C47:F47), F47))","v":0.1},1]
[null,2050,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C44, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C44, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D44, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E44, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F44, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D44, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D44, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E44, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F44, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E44, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E44, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F44, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F44, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F44, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2050,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I48),0,IF(AND(iCSL=J$9, StartYear<=$I48), SUM($C48:C48), C48))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I48),0,IF(AND(iCSL=K$9, StartYear<=$I48), SUM($C48:D48), D48))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I48),0,IF(AND(iCSL=L$9, StartYear<=$I48), SUM($C48:E48), E48))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I48),0,IF(AND(iCSL=M$9, StartYear<=$I48), SUM($C48:F48), F48))","v":0.1},1]
[null,2051,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C45, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C45, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D45, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E45, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F45, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D45, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D45, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E45, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F45, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E45, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E45, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F45, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F45, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F45, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2051,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I49),0,IF(AND(iCSL=J$9, StartYear<=$I49), SUM($C49:C49), C49))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I49),0,IF(AND(iCSL=K$9, StartYear<=$I49), SUM($C49:D49), D49))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I49),0,IF(AND(iCSL=L$9, StartYear<=$I49), SUM($C49:E49), E49))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I49),0,IF(AND(iCSL=M$9, StartYear<=$I49), SUM($C49:F49), F49))","v":0.1},1]
[null,2052,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C46, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C46, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D46, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E46, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F46, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D46, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D46, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E46, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F46, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E46, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E46, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F46, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F46, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F46, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2052,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I50),0,IF(AND(iCSL=J$9, StartYear<=$I50), SUM($C50:C50), C50))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I50),0,IF(AND(iCSL=K$9, StartYear<=$I50), SUM($C50:D50), D50))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I50),0,IF(AND(iCSL=L$9, StartYear<=$I50), SUM($C50:E50), E50))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I50),0,IF(AND(iCSL=M$9, StartYear<=$I50), SUM($C50:F50), F50))","v":0.1},1]
[null,2053,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C47, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C47, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D47, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E47, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F47, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D47, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D47, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E47, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F47, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E47, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E47, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F47, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F47, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F47, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2053,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I51),0,IF(AND(iCSL=J$9, StartYear<=$I51), SUM($C51:C51), C51))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I51),0,IF(AND(iCSL=K$9, StartYear<=$I51), SUM($C51:D51), D51))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I51),0,IF(AND(iCSL=L$9, StartYear<=$I51), SUM($C51:E51), E51))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I51),0,IF(AND(iCSL=M$9, StartYear<=$I51), SUM($C51:F51), F51))","v":0.1},1]
[null,2054,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C48, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C48, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D48, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E48, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F48, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D48, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D48, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E48, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F48, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E48, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E48, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F48, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F48, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F48, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2054,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I52),0,IF(AND(iCSL=J$9, StartYear<=$I52), SUM($C52:C52), C52))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I52),0,IF(AND(iCSL=K$9, StartYear<=$I52), SUM($C52:D52), D52))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I52),0,IF(AND(iCSL=L$9, StartYear<=$I52), SUM($C52:E52), E52))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I52),0,IF(AND(iCSL=M$9, StartYear<=$I52), SUM($C52:F52), F52))","v":0.1},1]
[null,2055,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C49, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C49, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D49, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E49, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F49, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D49, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D49, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E49, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F49, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E49, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E49, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F49, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F49, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F49, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2055,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I53),0,IF(AND(iCSL=J$9, StartYear<=$I53), SUM($C53:C53), C53))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I53),0,IF(AND(iCSL=K$9, StartYear<=$I53), SUM($C53:D53), D53))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I53),0,IF(AND(iCSL=L$9, StartYear<=$I53), SUM($C53:E53), E53))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I53),0,IF(AND(iCSL=M$9, StartYear<=$I53), SUM($C53:F53), F53))","v":0.1},1]
[null,{"$f":"B53+1","v":2056},{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C50, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C50, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D50, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E50, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F50, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D50, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D50, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E50, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F50, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E50, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E50, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F50, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F50, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F50, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,{"$f":"I53+1","v":2056},{"$f":"IF(AND(iCSL>J$9, StartYear<=$I54),0,IF(AND(iCSL=J$9, StartYear<=$I54), SUM($C54:C54), C54))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I54),0,IF(AND(iCSL=K$9, StartYear<=$I54), SUM($C54:D54), D54))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I54),0,IF(AND(iCSL=L$9, StartYear<=$I54), SUM($C54:E54), E54))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I54),0,IF(AND(iCSL=M$9, StartYear<=$I54), SUM($C54:F54), F54))","v":0.1},1]
[null,2057,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C51, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C51, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D51, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E51, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F51, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D51, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D51, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E51, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F51, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E51, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E51, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F51, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F51, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F51, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2057,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I55),0,IF(AND(iCSL=J$9, StartYear<=$I55), SUM($C55:C55), C55))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I55),0,IF(AND(iCSL=K$9, StartYear<=$I55), SUM($C55:D55), D55))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I55),0,IF(AND(iCSL=L$9, StartYear<=$I55), SUM($C55:E55), E55))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I55),0,IF(AND(iCSL=M$9, StartYear<=$I55), SUM($C55:F55), F55))","v":0.1},1]
[null,2058,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C52, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C52, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D52, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E52, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F52, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D52, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D52, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E52, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F52, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E52, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E52, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F52, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F52, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F52, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2058,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I56),0,IF(AND(iCSL=J$9, StartYear<=$I56), SUM($C56:C56), C56))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I56),0,IF(AND(iCSL=K$9, StartYear<=$I56), SUM($C56:D56), D56))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I56),0,IF(AND(iCSL=L$9, StartYear<=$I56), SUM($C56:E56), E56))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I56),0,IF(AND(iCSL=M$9, StartYear<=$I56), SUM($C56:F56), F56))","v":0.1},1]
[null,2059,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C53, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C53, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D53, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E53, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F53, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D53, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D53, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E53, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F53, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E53, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E53, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F53, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F53, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F53, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2059,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I57),0,IF(AND(iCSL=J$9, StartYear<=$I57), SUM($C57:C57), C57))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I57),0,IF(AND(iCSL=K$9, StartYear<=$I57), SUM($C57:D57), D57))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I57),0,IF(AND(iCSL=L$9, StartYear<=$I57), SUM($C57:E57), E57))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I57),0,IF(AND(iCSL=M$9, StartYear<=$I57), SUM($C57:F57), F57))","v":0.1},1]
[null,2060,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C54, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C54, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D54, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E54, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F54, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D54, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D54, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E54, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F54, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E54, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E54, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F54, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F54, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F54, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2060,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I58),0,IF(AND(iCSL=J$9, StartYear<=$I58), SUM($C58:C58), C58))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I58),0,IF(AND(iCSL=K$9, StartYear<=$I58), SUM($C58:D58), D58))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I58),0,IF(AND(iCSL=L$9, StartYear<=$I58), SUM($C58:E58), E58))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I58),0,IF(AND(iCSL=M$9, StartYear<=$I58), SUM($C58:F58), F58))","v":0.1},1]
[null,2061,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C55, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C55, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D55, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E55, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F55, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D55, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D55, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E55, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F55, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E55, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E55, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F55, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F55, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F55, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2061,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I59),0,IF(AND(iCSL=J$9, StartYear<=$I59), SUM($C59:C59), C59))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I59),0,IF(AND(iCSL=K$9, StartYear<=$I59), SUM($C59:D59), D59))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I59),0,IF(AND(iCSL=L$9, StartYear<=$I59), SUM($C59:E59), E59))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I59),0,IF(AND(iCSL=M$9, StartYear<=$I59), SUM($C59:F59), F59))","v":0.1},1]
[null,{"$f":"B59+1","v":2062},{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C56, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C56, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D56, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E56, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F56, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D56, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D56, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E56, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F56, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E56, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E56, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F56, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F56, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F56, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,{"$f":"I59+1","v":2062},{"$f":"IF(AND(iCSL>J$9, StartYear<=$I60),0,IF(AND(iCSL=J$9, StartYear<=$I60), SUM($C60:C60), C60))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I60),0,IF(AND(iCSL=K$9, StartYear<=$I60), SUM($C60:D60), D60))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I60),0,IF(AND(iCSL=L$9, StartYear<=$I60), SUM($C60:E60), E60))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I60),0,IF(AND(iCSL=M$9, StartYear<=$I60), SUM($C60:F60), F60))","v":0.1},1]
[null,2063,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C57, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C57, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D57, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E57, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F57, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D57, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D57, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E57, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F57, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E57, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E57, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F57, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F57, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F57, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2063,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I61),0,IF(AND(iCSL=J$9, StartYear<=$I61), SUM($C61:C61), C61))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I61),0,IF(AND(iCSL=K$9, StartYear<=$I61), SUM($C61:D61), D61))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I61),0,IF(AND(iCSL=L$9, StartYear<=$I61), SUM($C61:E61), E61))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I61),0,IF(AND(iCSL=M$9, StartYear<=$I61), SUM($C61:F61), F61))","v":0.1},1]
[null,2064,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C58, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C58, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D58, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E58, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F58, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D58, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D58, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E58, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F58, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E58, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E58, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F58, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F58, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F58, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2064,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I62),0,IF(AND(iCSL=J$9, StartYear<=$I62), SUM($C62:C62), C62))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I62),0,IF(AND(iCSL=K$9, StartYear<=$I62), SUM($C62:D62), D62))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I62),0,IF(AND(iCSL=L$9, StartYear<=$I62), SUM($C62:E62), E62))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I62),0,IF(AND(iCSL=M$9, StartYear<=$I62), SUM($C62:F62), F62))","v":0.1},1]
[null,2065,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C59, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C59, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D59, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E59, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F59, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D59, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D59, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E59, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F59, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E59, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E59, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F59, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F59, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F59, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2065,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I63),0,IF(AND(iCSL=J$9, StartYear<=$I63), SUM($C63:C63), C63))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I63),0,IF(AND(iCSL=K$9, StartYear<=$I63), SUM($C63:D63), D63))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I63),0,IF(AND(iCSL=L$9, StartYear<=$I63), SUM($C63:E63), E63))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I63),0,IF(AND(iCSL=M$9, StartYear<=$I63), SUM($C63:F63), F63))","v":0.1},1]
[null,2066,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C60, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C60, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D60, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E60, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F60, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D60, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D60, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E60, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F60, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E60, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E60, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F60, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F60, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F60, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2066,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I64),0,IF(AND(iCSL=J$9, StartYear<=$I64), SUM($C64:C64), C64))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I64),0,IF(AND(iCSL=K$9, StartYear<=$I64), SUM($C64:D64), D64))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I64),0,IF(AND(iCSL=L$9, StartYear<=$I64), SUM($C64:E64), E64))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I64),0,IF(AND(iCSL=M$9, StartYear<=$I64), SUM($C64:F64), F64))","v":0.1},1]
[null,2067,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C61, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C61, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D61, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E61, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F61, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D61, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D61, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E61, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F61, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E61, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E61, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F61, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F61, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F61, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2067,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I65),0,IF(AND(iCSL=J$9, StartYear<=$I65), SUM($C65:C65), C65))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I65),0,IF(AND(iCSL=K$9, StartYear<=$I65), SUM($C65:D65), D65))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I65),0,IF(AND(iCSL=L$9, StartYear<=$I65), SUM($C65:E65), E65))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I65),0,IF(AND(iCSL=M$9, StartYear<=$I65), SUM($C65:F65), F65))","v":0.1},1]
[null,2068,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C62, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C62, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D62, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E62, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F62, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D62, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D62, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E62, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F62, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E62, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E62, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F62, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F62, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F62, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2068,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I66),0,IF(AND(iCSL=J$9, StartYear<=$I66), SUM($C66:C66), C66))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I66),0,IF(AND(iCSL=K$9, StartYear<=$I66), SUM($C66:D66), D66))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I66),0,IF(AND(iCSL=L$9, StartYear<=$I66), SUM($C66:E66), E66))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I66),0,IF(AND(iCSL=M$9, StartYear<=$I66), SUM($C66:F66), F66))","v":0.1},1]
[null,2069,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C63, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C63, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D63, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E63, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F63, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D63, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D63, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E63, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F63, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E63, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E63, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F63, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F63, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F63, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2069,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I67),0,IF(AND(iCSL=J$9, StartYear<=$I67), SUM($C67:C67), C67))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I67),0,IF(AND(iCSL=K$9, StartYear<=$I67), SUM($C67:D67), D67))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I67),0,IF(AND(iCSL=L$9, StartYear<=$I67), SUM($C67:E67), E67))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I67),0,IF(AND(iCSL=M$9, StartYear<=$I67), SUM($C67:F67), F67))","v":0.1},1]
[null,2070,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C64, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C64, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D64, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E64, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F64, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D64, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D64, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E64, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F64, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E64, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E64, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F64, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F64, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F64, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2070,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I68),0,IF(AND(iCSL=J$9, StartYear<=$I68), SUM($C68:C68), C68))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I68),0,IF(AND(iCSL=K$9, StartYear<=$I68), SUM($C68:D68), D68))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I68),0,IF(AND(iCSL=L$9, StartYear<=$I68), SUM($C68:E68), E68))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I68),0,IF(AND(iCSL=M$9, StartYear<=$I68), SUM($C68:F68), F68))","v":0.1},1]
[null,2071,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C65, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C65, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D65, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E65, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F65, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D65, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D65, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E65, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F65, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E65, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E65, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F65, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F65, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F65, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2071,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I69),0,IF(AND(iCSL=J$9, StartYear<=$I69), SUM($C69:C69), C69))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I69),0,IF(AND(iCSL=K$9, StartYear<=$I69), SUM($C69:D69), D69))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I69),0,IF(AND(iCSL=L$9, StartYear<=$I69), SUM($C69:E69), E69))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I69),0,IF(AND(iCSL=M$9, StartYear<=$I69), SUM($C69:F69), F69))","v":0.1},1]
[null,{"$f":"B69+1","v":2072},{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C66, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C66, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D66, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E66, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F66, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D66, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D66, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E66, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F66, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E66, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E66, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F66, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F66, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F66, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,{"$f":"I69+1","v":2072},{"$f":"IF(AND(iCSL>J$9, StartYear<=$I70),0,IF(AND(iCSL=J$9, StartYear<=$I70), SUM($C70:C70), C70))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I70),0,IF(AND(iCSL=K$9, StartYear<=$I70), SUM($C70:D70), D70))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I70),0,IF(AND(iCSL=L$9, StartYear<=$I70), SUM($C70:E70), E70))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I70),0,IF(AND(iCSL=M$9, StartYear<=$I70), SUM($C70:F70), F70))","v":0.1},1]
[null,2073,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C67, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C67, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D67, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E67, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F67, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D67, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D67, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E67, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F67, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E67, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E67, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F67, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F67, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F67, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2073,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I71),0,IF(AND(iCSL=J$9, StartYear<=$I71), SUM($C71:C71), C71))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I71),0,IF(AND(iCSL=K$9, StartYear<=$I71), SUM($C71:D71), D71))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I71),0,IF(AND(iCSL=L$9, StartYear<=$I71), SUM($C71:E71), E71))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I71),0,IF(AND(iCSL=M$9, StartYear<=$I71), SUM($C71:F71), F71))","v":0.1},1]
[null,2074,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C68, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C68, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D68, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E68, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F68, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D68, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D68, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E68, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F68, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E68, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E68, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F68, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F68, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F68, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2074,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I72),0,IF(AND(iCSL=J$9, StartYear<=$I72), SUM($C72:C72), C72))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I72),0,IF(AND(iCSL=K$9, StartYear<=$I72), SUM($C72:D72), D72))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I72),0,IF(AND(iCSL=L$9, StartYear<=$I72), SUM($C72:E72), E72))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I72),0,IF(AND(iCSL=M$9, StartYear<=$I72), SUM($C72:F72), F72))","v":0.1},1]
[null,2075,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C69, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C69, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D69, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E69, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F69, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D69, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D69, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E69, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F69, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E69, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E69, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F69, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F69, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F69, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2075,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I73),0,IF(AND(iCSL=J$9, StartYear<=$I73), SUM($C73:C73), C73))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I73),0,IF(AND(iCSL=K$9, StartYear<=$I73), SUM($C73:D73), D73))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I73),0,IF(AND(iCSL=L$9, StartYear<=$I73), SUM($C73:E73), E73))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I73),0,IF(AND(iCSL=M$9, StartYear<=$I73), SUM($C73:F73), F73))","v":0.1},1]
[null,2076,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C70, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C70, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D70, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E70, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F70, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D70, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D70, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E70, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F70, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E70, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E70, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F70, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F70, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F70, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2076,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I74),0,IF(AND(iCSL=J$9, StartYear<=$I74), SUM($C74:C74), C74))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I74),0,IF(AND(iCSL=K$9, StartYear<=$I74), SUM($C74:D74), D74))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I74),0,IF(AND(iCSL=L$9, StartYear<=$I74), SUM($C74:E74), E74))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I74),0,IF(AND(iCSL=M$9, StartYear<=$I74), SUM($C74:F74), F74))","v":0.1},1]
[null,{"$f":"B74+1","v":2077},{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C71, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C71, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D71, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E71, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F71, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D71, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D71, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E71, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F71, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E71, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E71, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F71, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F71, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F71, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},{"$f":"SUM(C75:F75)","v":1},null,{"$f":"I74+1","v":2077},{"$f":"IF(AND(iCSL>J$9, StartYear<=$I75),0,IF(AND(iCSL=J$9, StartYear<=$I75), SUM($C75:C75), C75))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I75),0,IF(AND(iCSL=K$9, StartYear<=$I75), SUM($C75:D75), D75))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I75),0,IF(AND(iCSL=L$9, StartYear<=$I75), SUM($C75:E75), E75))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I75),0,IF(AND(iCSL=M$9, StartYear<=$I75), SUM($C75:F75), F75))","v":0.1},{"$f":"SUM(J75:M75)","v":1}]
[null,2078,{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C72, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C72, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D72, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E72, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F72, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D72, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D72, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E72, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F72, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E72, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E72, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F72, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F72, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F72, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,2078,{"$f":"IF(AND(iCSL>J$9, StartYear<=$I76),0,IF(AND(iCSL=J$9, StartYear<=$I76), SUM($C76:C76), C76))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I76),0,IF(AND(iCSL=K$9, StartYear<=$I76), SUM($C76:D76), D76))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I76),0,IF(AND(iCSL=L$9, StartYear<=$I76), SUM($C76:E76), E76))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I76),0,IF(AND(iCSL=M$9, StartYear<=$I76), SUM($C76:F76), F76))","v":0.1},1]
[null,{"$f":"B76+1","v":2079},{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C73, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C73, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D73, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E73, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F73, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D73, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D73, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E73, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F73, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E73, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E73, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F73, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F73, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F73, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,{"$f":"I76+1","v":2079},{"$f":"IF(AND(iCSL>J$9, StartYear<=$I77),0,IF(AND(iCSL=J$9, StartYear<=$I77), SUM($C77:C77), C77))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I77),0,IF(AND(iCSL=K$9, StartYear<=$I77), SUM($C77:D77), D77))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I77),0,IF(AND(iCSL=L$9, StartYear<=$I77), SUM($C77:E77), E77))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I77),0,IF(AND(iCSL=M$9, StartYear<=$I77), SUM($C77:F77), F77))","v":0.1},1]
[null,{"$f":"B77+1","v":2080},{"$f":"IF(C$9<$D$5, OFFSET('Efficiency Dist. Data'!C74, 73*(iPrd-1), 5*(iEff-1)), IF(C$9=$D$5, OFFSET('Efficiency Dist. Data'!C74, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!D74, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E74, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F74, 73*(iPrd-1), 5*(iEff-1)),0))","v":0},{"$f":"IF(D$9<$D$5, OFFSET('Efficiency Dist. Data'!D74, 73*(iPrd-1), 5*(iEff-1)), IF(D$9=$D$5, OFFSET('Efficiency Dist. Data'!D74, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!E74, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F74, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.5},{"$f":"IF(E$9<$D$5, OFFSET('Efficiency Dist. Data'!E74, 73*(iPrd-1), 5*(iEff-1)), IF(E$9=$D$5, OFFSET('Efficiency Dist. Data'!E74, 73*(iPrd-1), 5*(iEff-1))+OFFSET('Efficiency Dist. Data'!F74, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.4},{"$f":"IF(F$9<$D$5, OFFSET('Efficiency Dist. Data'!F74, 73*(iPrd-1), 5*(iEff-1)), IF(F$9=$D$5, OFFSET('Efficiency Dist. Data'!F74, 73*(iPrd-1), 5*(iEff-1)),0))","v":0.1},1,null,{"$f":"I77+1","v":2080},{"$f":"IF(AND(iCSL>J$9, StartYear<=$I78),0,IF(AND(iCSL=J$9, StartYear<=$I78), SUM($C78:C78), C78))","v":0},{"$f":"IF(AND(iCSL>K$9, StartYear<=$I78),0,IF(AND(iCSL=K$9, StartYear<=$I78), SUM($C78:D78), D78))","v":0.5},{"$f":"IF(AND(iCSL>L$9, StartYear<=$I78),0,IF(AND(iCSL=L$9, StartYear<=$I78), SUM($C78:E78), E78))","v":0.4},{"$f":"IF(AND(iCSL>M$9, StartYear<=$I78),0,IF(AND(iCSL=M$9, StartYear<=$I78), SUM($C78:F78), F78))","v":0.1},1]
[]
[null,"Notes"]
[null,"90% E*3, No Improvement Base Case Scenario:\nBase case efficiency distribution in first year of potential standard is assumed to be 90% compliant with ENERGY STAR version 3.0. The remaing 10% are assumed to be CSL 0. The ENERGY STAR efficiency distribution is based on ENERGY STAR v3.0 Qualified Products List (posted Sept. 12, 2012). Due to a limited number of products, all product groups were combined into a single distribution by CSL level (except for OTT - see below). This base case distribution also assumed that the distribution by model in the QPL is representative of the efficiency distribution by shipment. No further changes in the efficiency distribution are assumed. \n\n100% E*3, No Improvement Base Case Scenario:\nBase case efficiency distribution in first year of potential standard is assumed to be 100% compliant with ENERGY STAR version 3.0. The ENERGY STAR efficiency distribution is as dervied above. No further changes in the efficiency distribution are assumed. \n\n90% E*3, Avg. Improvement Base Case Scenario:\nBase case efficiency distribution in 2018 is the same as 90% E*3, No Improvement Scenario. This scenario further assumes that all STBs shipped would shift to one higher CSL by 2028.\n\n100% E*3, Avg. Improvement Base Case Scenario:\nBase case efficiency distribution in 2018 is the same as 100% E*3, No Improvement Scenario. This scenario further assumes that all STBs shipped would shift to one higher CSL by 2028.\n\n100% E*3, Fast Improvement Base Case Scenario:\nBase case efficiency distribution in 2018 is the same as 100% E*3, No Improvement Scenario. This scenario further assumes that all STBs shipped would shift to one higher CSL by 2026.\n\nOTT:\nFor the OTT product group, a different approach was used. Only a few devices make up a large majority of the market, and thus the base case efficiency distribution was based on those products' efficiency. The assumed base case distribution for OTT was 10% CSL 0, 30% CSL1, and 60% CSL 2 in 2018, for all scenarios. For the improving scenarios, the distribution shifts to a higher CSL similar to the other product groups.   \n\nStandards Case, All Scenarios:\nThe standards case assumes a “roll-up” scenario to establish the efficiency distribution for the years that a potential standard is effective. Product efficiencies in the base case that did not meet the potential standard level under consideration would “roll up” to meet the new standard level. Product efficiencies in the base case that were above the standard level under consideration are assumed to not be affected. This is true for all base case scenarios. \n\nSources:\nU.S. Environmental Protection Agency, ENERGY STAR Set-top Box Product List, Posted September 12, 2012.  (Last accessed September 13, 2012.) \nhttp://downloads.energystar.gov/bi/qplist/Set_Top_Boxes_Product_List.xls\n\n"]

{"sheet":"Efficiency Dist. Data","index":8,"n_rows":1242,"n_cols":26,"rows_kept":1242,"cut":false,"hidden":true,"merged":[]}
[null,"Efficiency Distributions"]
[]
[null,"Product Class 1:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B3,2),1))","v":"Cable Base"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,{"$f":"G6+1","v":2013},0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,{"$f":"Q6+1","v":2013},0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,{"$f":"G7+1","v":2014},0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,{"$f":"Q7+1","v":2014},0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,{"$f":"G37+1","v":2044},0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,{"$f":"Q37+1","v":2044},0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,{"$f":"G49+1","v":2056},0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,{"$f":"Q49+1","v":2056},0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,{"$f":"G55+1","v":2062},0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,{"$f":"Q55+1","v":2062},0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,{"$f":"G65+1","v":2072},0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,{"$f":"Q65+1","v":2072},0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,{"$f":"G70+1","v":2077},0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,{"$f":"Q70+1","v":2077},0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,{"$f":"G71+1","v":2078},0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,{"$f":"Q71+1","v":2078},0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,{"$f":"G73+1","v":2080},0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,{"$f":"Q73+1","v":2080},0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 2:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B76,2),1))","v":"Cable Video Client"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 3:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B149,2),1))","v":"Cable Video Server"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 4:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B222,2),1))","v":"Cable with DVR"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 5:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B295,2),1))","v":"Cable with DVR & Video Server"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 6:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B368,2),1))","v":"Satellite Base"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 7:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B441,2),1))","v":"Satellite Video Client"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 8:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B514,2),1))","v":"Satellite Video Server"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 9:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B587,2),1))","v":"Satellite with DVR"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 10:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B660,3),2))","v":"Satellite with DVR & Video Server"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 11:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B733,3),2))","v":"IP Base"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 12:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B806,3),2))","v":"IP Video Client"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 13:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B879,3),2))","v":"IP Video Server"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 14:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B952,3),2))","v":"IP with DVR"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 15:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B1025,3),2))","v":"IP with DVR & Video Server"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]
[]
[null,"Product Class 16:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B1098,3),2))","v":"OTT"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.1,0.3,0.6,0,2012,0.1,0.3,0.6,0,2012,0.1,0.3,0.6,0,2012,0.1,0.3,0.6,0,2012,0.1,0.3,0.6,0]
[null,2013,0.1,0.3,0.6,0,{"$f":"G1101+1","v":2013},0.1,0.3,0.6,0,2013,0.1,0.3,0.6,0,{"$f":"Q1101+1","v":2013},0.1,0.3,0.6,0,2013,0.1,0.3,0.6,0]
[null,2014,0.1,0.3,0.6,0,{"$f":"G1102+1","v":2014},0.1,0.3,0.6,0,2014,0.1,0.3,0.6,0,{"$f":"Q1102+1","v":2014},0.1,0.3,0.6,0,2014,0.1,0.3,0.6,0]
[null,2015,0.1,0.3,0.6,0,2015,0.1,0.3,0.6,0,2015,0.1,0.3,0.6,0,2015,0.1,0.3,0.6,0,2015,0.1,0.3,0.6,0]
[null,2016,0.1,0.3,0.6,0,2016,0.1,0.3,0.6,0,2016,0.1,0.3,0.6,0,2016,0.1,0.3,0.6,0,2016,0.1,0.3,0.6,0]
[null,2017,0.1,0.3,0.6,0,2017,0.1,0.3,0.6,0,2017,0.1,0.3,0.6,0,2017,0.1,0.3,0.6,0,2017,0.1,0.3,0.6,0]
[null,2018,0.1,0.3,0.6,0,2018,0.1,0.3,0.6,0,2018,0.1,0.3,0.6,0,2018,0.1,0.3,0.6,0,2018,0.1,0.3,0.6,0]
[null,2019,0.1,0.3,0.6,0,2019,0.1,0.3,0.6,0,2019,0.09,0.28000000000000003,0.63,0,2019,0.09,0.28000000000000003,0.63,0,2019,0.09,0.28000000000000003,0.63,0]
[null,2020,0.1,0.3,0.6,0,2020,0.1,0.3,0.6,0,2020,0.08,0.26,0.66,0,2020,0.08,0.26,0.66,0,2020,0.08,0.25,0.67,0]
[null,2021,0.1,0.3,0.6,0,2021,0.1,0.3,0.6,0,2021,7.0000000000000007E-2,0.24,0.69,0,2021,7.0000000000000007E-2,0.24,0.69,0,2021,7.0000000000000007E-2,0.23,0.7,0]
[null,2022,0.1,0.3,0.6,0,2022,0.1,0.3,0.6,0,2022,0.06,0.22,0.72,0,2022,0.06,0.22,0.72,0,2022,0.06,0.2,0.74,0]
[null,2023,0.1,0.3,0.6,0,2023,0.1,0.3,0.6,0,2023,0.05,0.2,0.75,0,2023,0.05,0.2,0.75,0,2023,0.04,0.18,0.78,0]
[null,2024,0.1,0.3,0.6,0,2024,0.1,0.3,0.6,0,2024,0.04,0.18,0.78,0,2024,0.04,0.18,0.78,0,2024,0.03,0.15,0.82,0]
[null,2025,0.1,0.3,0.6,0,2025,0.1,0.3,0.6,0,2025,0.03,0.16,0.81,0,2025,0.03,0.16,0.81,0,2025,0.01,0.13,0.86,0]
[null,2026,0.1,0.3,0.6,0,2026,0.1,0.3,0.6,0,2026,0.02,0.14000000000000001,0.84,0,2026,0.02,0.14000000000000001,0.84,0,2026,0,0.1,0.9,0]
[null,2027,0.1,0.3,0.6,0,2027,0.1,0.3,0.6,0,2027,0.01,0.12,0.87,0,2027,0.01,0.12,0.87,0,2027,0,0.1,0.9,0]
[null,2028,0.1,0.3,0.6,0,2028,0.1,0.3,0.6,0,2028,0,0.1,0.9,0,2028,0,0.1,0.9,0,2028,0,0.1,0.9,0]
[null,2029,0.1,0.3,0.6,0,2029,0.1,0.3,0.6,0,2029,0,0.1,0.9,0,2029,0,0.1,0.9,0,2029,0,0.1,0.9,0]
[null,2030,0.1,0.3,0.6,0,2030,0.1,0.3,0.6,0,2030,0,0.1,0.9,0,2030,0,0.1,0.9,0,2030,0,0.1,0.9,0]
[null,2031,0.1,0.3,0.6,0,2031,0.1,0.3,0.6,0,2031,0,0.1,0.9,0,2031,0,0.1,0.9,0,2031,0,0.1,0.9,0]
[null,2032,0.1,0.3,0.6,0,2032,0.1,0.3,0.6,0,2032,0,0.1,0.9,0,2032,0,0.1,0.9,0,2032,0,0.1,0.9,0]
[null,2033,0.1,0.3,0.6,0,2033,0.1,0.3,0.6,0,2033,0,0.1,0.9,0,2033,0,0.1,0.9,0,2033,0,0.1,0.9,0]
[null,2034,0.1,0.3,0.6,0,2034,0.1,0.3,0.6,0,2034,0,0.1,0.9,0,2034,0,0.1,0.9,0,2034,0,0.1,0.9,0]
[null,2035,0.1,0.3,0.6,0,2035,0.1,0.3,0.6,0,2035,0,0.1,0.9,0,2035,0,0.1,0.9,0,2035,0,0.1,0.9,0]
[null,2036,0.1,0.3,0.6,0,2036,0.1,0.3,0.6,0,2036,0,0.1,0.9,0,2036,0,0.1,0.9,0,2036,0,0.1,0.9,0]
[null,2037,0.1,0.3,0.6,0,2037,0.1,0.3,0.6,0,2037,0,0.1,0.9,0,2037,0,0.1,0.9,0,2037,0,0.1,0.9,0]
[null,2038,0.1,0.3,0.6,0,2038,0.1,0.3,0.6,0,2038,0,0.1,0.9,0,2038,0,0.1,0.9,0,2038,0,0.1,0.9,0]
[null,2039,0.1,0.3,0.6,0,2039,0.1,0.3,0.6,0,2039,0,0.1,0.9,0,2039,0,0.1,0.9,0,2039,0,0.1,0.9,0]
[null,2040,0.1,0.3,0.6,0,2040,0.1,0.3,0.6,0,2040,0,0.1,0.9,0,2040,0,0.1,0.9,0,2040,0,0.1,0.9,0]
[null,2041,0.1,0.3,0.6,0,2041,0.1,0.3,0.6,0,2041,0,0.1,0.9,0,2041,0,0.1,0.9,0,2041,0,0.1,0.9,0]
[null,2042,0.1,0.3,0.6,0,2042,0.1,0.3,0.6,0,2042,0,0.1,0.9,0,2042,0,0.1,0.9,0,2042,0,0.1,0.9,0]
[null,2043,0.1,0.3,0.6,0,2043,0.1,0.3,0.6,0,2043,0,0.1,0.9,0,2043,0,0.1,0.9,0,2043,0,0.1,0.9,0]
[null,2044,0.1,0.3,0.6,0,{"$f":"G1132+1","v":2044},0.1,0.3,0.6,0,2044,0,0.1,0.9,0,{"$f":"Q1132+1","v":2044},0,0.1,0.9,0,2044,0,0.1,0.9,0]
[null,2045,0.1,0.3,0.6,0,2045,0.1,0.3,0.6,0,2045,0,0.1,0.9,0,2045,0,0.1,0.9,0,2045,0,0.1,0.9,0]
[null,2046,0.1,0.3,0.6,0,2046,0.1,0.3,0.6,0,2046,0,0.1,0.9,0,2046,0,0.1,0.9,0,2046,0,0.1,0.9,0]
[null,2047,0.1,0.3,0.6,0,2047,0.1,0.3,0.6,0,2047,0,0.1,0.9,0,2047,0,0.1,0.9,0,2047,0,0.1,0.9,0]
[null,2048,0.1,0.3,0.6,0,2048,0.1,0.3,0.6,0,2048,0,0.1,0.9,0,2048,0,0.1,0.9,0,2048,0,0.1,0.9,0]
[null,2049,0.1,0.3,0.6,0,2049,0.1,0.3,0.6,0,2049,0,0.1,0.9,0,2049,0,0.1,0.9,0,2049,0,0.1,0.9,0]
[null,2050,0.1,0.3,0.6,0,2050,0.1,0.3,0.6,0,2050,0,0.1,0.9,0,2050,0,0.1,0.9,0,2050,0,0.1,0.9,0]
[null,2051,0.1,0.3,0.6,0,2051,0.1,0.3,0.6,0,2051,0,0.1,0.9,0,2051,0,0.1,0.9,0,2051,0,0.1,0.9,0]
[null,2052,0.1,0.3,0.6,0,2052,0.1,0.3,0.6,0,2052,0,0.1,0.9,0,2052,0,0.1,0.9,0,2052,0,0.1,0.9,0]
[null,2053,0.1,0.3,0.6,0,2053,0.1,0.3,0.6,0,2053,0,0.1,0.9,0,2053,0,0.1,0.9,0,2053,0,0.1,0.9,0]
[null,2054,0.1,0.3,0.6,0,2054,0.1,0.3,0.6,0,2054,0,0.1,0.9,0,2054,0,0.1,0.9,0,2054,0,0.1,0.9,0]
[null,2055,0.1,0.3,0.6,0,2055,0.1,0.3,0.6,0,2055,0,0.1,0.9,0,2055,0,0.1,0.9,0,2055,0,0.1,0.9,0]
[null,2056,0.1,0.3,0.6,0,{"$f":"G1144+1","v":2056},0.1,0.3,0.6,0,2056,0,0.1,0.9,0,{"$f":"Q1144+1","v":2056},0,0.1,0.9,0,2056,0,0.1,0.9,0]
[null,2057,0.1,0.3,0.6,0,2057,0.1,0.3,0.6,0,2057,0,0.1,0.9,0,2057,0,0.1,0.9,0,2057,0,0.1,0.9,0]
[null,2058,0.1,0.3,0.6,0,2058,0.1,0.3,0.6,0,2058,0,0.1,0.9,0,2058,0,0.1,0.9,0,2058,0,0.1,0.9,0]
[null,2059,0.1,0.3,0.6,0,2059,0.1,0.3,0.6,0,2059,0,0.1,0.9,0,2059,0,0.1,0.9,0,2059,0,0.1,0.9,0]
[null,2060,0.1,0.3,0.6,0,2060,0.1,0.3,0.6,0,2060,0,0.1,0.9,0,2060,0,0.1,0.9,0,2060,0,0.1,0.9,0]
[null,2061,0.1,0.3,0.6,0,2061,0.1,0.3,0.6,0,2061,0,0.1,0.9,0,2061,0,0.1,0.9,0,2061,0,0.1,0.9,0]
[null,2062,0.1,0.3,0.6,0,{"$f":"G1150+1","v":2062},0.1,0.3,0.6,0,2062,0,0.1,0.9,0,{"$f":"Q1150+1","v":2062},0,0.1,0.9,0,2062,0,0.1,0.9,0]
[null,2063,0.1,0.3,0.6,0,2063,0.1,0.3,0.6,0,2063,0,0.1,0.9,0,2063,0,0.1,0.9,0,2063,0,0.1,0.9,0]
[null,2064,0.1,0.3,0.6,0,2064,0.1,0.3,0.6,0,2064,0,0.1,0.9,0,2064,0,0.1,0.9,0,2064,0,0.1,0.9,0]
[null,2065,0.1,0.3,0.6,0,2065,0.1,0.3,0.6,0,2065,0,0.1,0.9,0,2065,0,0.1,0.9,0,2065,0,0.1,0.9,0]
[null,2066,0.1,0.3,0.6,0,2066,0.1,0.3,0.6,0,2066,0,0.1,0.9,0,2066,0,0.1,0.9,0,2066,0,0.1,0.9,0]
[null,2067,0.1,0.3,0.6,0,2067,0.1,0.3,0.6,0,2067,0,0.1,0.9,0,2067,0,0.1,0.9,0,2067,0,0.1,0.9,0]
[null,2068,0.1,0.3,0.6,0,2068,0.1,0.3,0.6,0,2068,0,0.1,0.9,0,2068,0,0.1,0.9,0,2068,0,0.1,0.9,0]
[null,2069,0.1,0.3,0.6,0,2069,0.1,0.3,0.6,0,2069,0,0.1,0.9,0,2069,0,0.1,0.9,0,2069,0,0.1,0.9,0]
[null,2070,0.1,0.3,0.6,0,2070,0.1,0.3,0.6,0,2070,0,0.1,0.9,0,2070,0,0.1,0.9,0,2070,0,0.1,0.9,0]
[null,2071,0.1,0.3,0.6,0,2071,0.1,0.3,0.6,0,2071,0,0.1,0.9,0,2071,0,0.1,0.9,0,2071,0,0.1,0.9,0]
[null,2072,0.1,0.3,0.6,0,{"$f":"G1160+1","v":2072},0.1,0.3,0.6,0,2072,0,0.1,0.9,0,{"$f":"Q1160+1","v":2072},0,0.1,0.9,0,2072,0,0.1,0.9,0]
[null,2073,0.1,0.3,0.6,0,2073,0.1,0.3,0.6,0,2073,0,0.1,0.9,0,2073,0,0.1,0.9,0,2073,0,0.1,0.9,0]
[null,2074,0.1,0.3,0.6,0,2074,0.1,0.3,0.6,0,2074,0,0.1,0.9,0,2074,0,0.1,0.9,0,2074,0,0.1,0.9,0]
[null,2075,0.1,0.3,0.6,0,2075,0.1,0.3,0.6,0,2075,0,0.1,0.9,0,2075,0,0.1,0.9,0,2075,0,0.1,0.9,0]
[null,2076,0.1,0.3,0.6,0,2076,0.1,0.3,0.6,0,2076,0,0.1,0.9,0,2076,0,0.1,0.9,0,2076,0,0.1,0.9,0]
[null,2077,0.1,0.3,0.6,0,{"$f":"G1165+1","v":2077},0.1,0.3,0.6,0,2077,0,0.1,0.9,0,{"$f":"Q1165+1","v":2077},0,0.1,0.9,0,2077,0,0.1,0.9,0]
[null,2078,0.1,0.3,0.6,0,{"$f":"G1166+1","v":2078},0.1,0.3,0.6,0,2078,0,0.1,0.9,0,{"$f":"Q1166+1","v":2078},0,0.1,0.9,0,2078,0,0.1,0.9,0]
[null,2079,0.1,0.3,0.6,0,2079,0.1,0.3,0.6,0,2079,0,0.1,0.9,0,2079,0,0.1,0.9,0,2079,0,0.1,0.9,0]
[null,2080,0.1,0.3,0.6,0,{"$f":"G1168+1","v":2080},0.1,0.3,0.6,0,2080,0,0.1,0.9,0,{"$f":"Q1168+1","v":2080},0,0.1,0.9,0,2080,0,0.1,0.9,0]
[]
[null,"Product Class 17:",null,{"$f":"INDEX(pc_nameList, LEFT(RIGHT(B1171,3),2))","v":"Thin-client"}]
[null,"90% E*3, No Improvement",null,null,null,null,"100% E*3, No Improvement",null,null,null,null,"90% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Avg. Improvement",null,null,null,null,"100% E*3, Fast Improvement"]
[null,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3,"Year",0,1,2,3]
[null,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.55000000000000004,0.36,0.09,0,2012,0.5,0.4,0.1,0,2012,0.5,0.4,0.1,0]
[null,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.55000000000000004,0.36,0.09,0,2013,0.5,0.4,0.1,0,2013,0.5,0.4,0.1,0]
[null,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.55000000000000004,0.36,0.09,0,2014,0.5,0.4,0.1,0,2014,0.5,0.4,0.1,0]
[null,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.55000000000000004,0.36,0.09,0,2015,0.5,0.4,0.1,0,2015,0.5,0.4,0.1,0]
[null,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.55000000000000004,0.36,0.09,0,2016,0.5,0.4,0.1,0,2016,0.5,0.4,0.1,0]
[null,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.55000000000000004,0.36,0.09,0,2017,0.5,0.4,0.1,0,2017,0.5,0.4,0.1,0]
[null,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.55000000000000004,0.36,0.09,0,2018,0.5,0.4,0.1,0,2018,0.5,0.4,0.1,0]
[null,2019,0.55000000000000004,0.36,0.09,0,2019,0.5,0.4,0.1,0,2019,0.5,0.38,0.12,0,2019,0.45,0.41,0.13,0.01,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2]
[null,2020,0.55000000000000004,0.36,0.09,0,2020,0.5,0.4,0.1,0,2020,0.44,0.4,0.15,0.01,2020,0.4,0.42,0.16,0.02,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2]
[null,2021,0.55000000000000004,0.36,0.09,0,2021,0.5,0.4,0.1,0,2021,0.39,0.41,0.18,0.02,2021,0.35,0.43,0.19,0.03,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2]
[null,2022,0.55000000000000004,0.36,0.09,0,2022,0.5,0.4,0.1,0,2022,0.33,0.43,0.21,0.03,2022,0.3,0.44,0.22,0.04,2022,0.25,0.45,0.25,0.05]
[null,2023,0.55000000000000004,0.36,0.09,0,2023,0.5,0.4,0.1,0,2023,0.28000000000000003,0.45,0.23,0.04,2023,0.25,0.45,0.25,0.05,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2]
[null,2024,0.55000000000000004,0.36,0.09,0,2024,0.5,0.4,0.1,0,2024,0.22,0.47,0.26,0.05,2024,0.2,0.46,0.28000000000000003,0.06,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2]
[null,2025,0.55000000000000004,0.36,0.09,0,2025,0.5,0.4,0.1,0,2025,0.17,0.49,0.28000000000000003,0.06,2025,0.15,0.47,0.31,7.0000000000000007E-2,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2]
[null,2026,0.55000000000000004,0.36,0.09,0,2026,0.5,0.4,0.1,0,2026,0.11,0.51,0.31,7.0000000000000007E-2,2026,0.1,0.48,0.34,0.08,2026,0,0.5,0.4,0.1]
[null,2027,0.55000000000000004,0.36,0.09,0,2027,0.5,0.4,0.1,0,2027,0.06,0.53,0.33,0.08,2027,0.05,0.49,0.37,0.09,2027,0,0.5,0.4,0.1]
[null,2028,0.55000000000000004,0.36,0.09,0,2028,0.5,0.4,0.1,0,2028,0,0.55000000000000004,0.36,0.09,2028,0,0.5,0.4,0.1,2028,0,0.5,0.4,0.1]
[null,2029,0.55000000000000004,0.36,0.09,0,2029,0.5,0.4,0.1,0,2029,0,0.55000000000000004,0.36,0.09,2029,0,0.5,0.4,0.1,2029,0,0.5,0.4,0.1]
[null,2030,0.55000000000000004,0.36,0.09,0,2030,0.5,0.4,0.1,0,2030,0,0.55000000000000004,0.36,0.09,2030,0,0.5,0.4,0.1,2030,0,0.5,0.4,0.1]
[null,2031,0.55000000000000004,0.36,0.09,0,2031,0.5,0.4,0.1,0,2031,0,0.55000000000000004,0.36,0.09,2031,0,0.5,0.4,0.1,2031,0,0.5,0.4,0.1]
[null,2032,0.55000000000000004,0.36,0.09,0,2032,0.5,0.4,0.1,0,2032,0,0.55000000000000004,0.36,0.09,2032,0,0.5,0.4,0.1,2032,0,0.5,0.4,0.1]
[null,2033,0.55000000000000004,0.36,0.09,0,2033,0.5,0.4,0.1,0,2033,0,0.55000000000000004,0.36,0.09,2033,0,0.5,0.4,0.1,2033,0,0.5,0.4,0.1]
[null,2034,0.55000000000000004,0.36,0.09,0,2034,0.5,0.4,0.1,0,2034,0,0.55000000000000004,0.36,0.09,2034,0,0.5,0.4,0.1,2034,0,0.5,0.4,0.1]
[null,2035,0.55000000000000004,0.36,0.09,0,2035,0.5,0.4,0.1,0,2035,0,0.55000000000000004,0.36,0.09,2035,0,0.5,0.4,0.1,2035,0,0.5,0.4,0.1]
[null,2036,0.55000000000000004,0.36,0.09,0,2036,0.5,0.4,0.1,0,2036,0,0.55000000000000004,0.36,0.09,2036,0,0.5,0.4,0.1,2036,0,0.5,0.4,0.1]
[null,2037,0.55000000000000004,0.36,0.09,0,2037,0.5,0.4,0.1,0,2037,0,0.55000000000000004,0.36,0.09,2037,0,0.5,0.4,0.1,2037,0,0.5,0.4,0.1]
[null,2038,0.55000000000000004,0.36,0.09,0,2038,0.5,0.4,0.1,0,2038,0,0.55000000000000004,0.36,0.09,2038,0,0.5,0.4,0.1,2038,0,0.5,0.4,0.1]
[null,2039,0.55000000000000004,0.36,0.09,0,2039,0.5,0.4,0.1,0,2039,0,0.55000000000000004,0.36,0.09,2039,0,0.5,0.4,0.1,2039,0,0.5,0.4,0.1]
[null,2040,0.55000000000000004,0.36,0.09,0,2040,0.5,0.4,0.1,0,2040,0,0.55000000000000004,0.36,0.09,2040,0,0.5,0.4,0.1,2040,0,0.5,0.4,0.1]
[null,2041,0.55000000000000004,0.36,0.09,0,2041,0.5,0.4,0.1,0,2041,0,0.55000000000000004,0.36,0.09,2041,0,0.5,0.4,0.1,2041,0,0.5,0.4,0.1]
[null,2042,0.55000000000000004,0.36,0.09,0,2042,0.5,0.4,0.1,0,2042,0,0.55000000000000004,0.36,0.09,2042,0,0.5,0.4,0.1,2042,0,0.5,0.4,0.1]
[null,2043,0.55000000000000004,0.36,0.09,0,2043,0.5,0.4,0.1,0,2043,0,0.55000000000000004,0.36,0.09,2043,0,0.5,0.4,0.1,2043,0,0.5,0.4,0.1]
[null,2044,0.55000000000000004,0.36,0.09,0,2044,0.5,0.4,0.1,0,2044,0,0.55000000000000004,0.36,0.09,2044,0,0.5,0.4,0.1,2044,0,0.5,0.4,0.1]
[null,2045,0.55000000000000004,0.36,0.09,0,2045,0.5,0.4,0.1,0,2045,0,0.55000000000000004,0.36,0.09,2045,0,0.5,0.4,0.1,2045,0,0.5,0.4,0.1]
[null,2046,0.55000000000000004,0.36,0.09,0,2046,0.5,0.4,0.1,0,2046,0,0.55000000000000004,0.36,0.09,2046,0,0.5,0.4,0.1,2046,0,0.5,0.4,0.1]
[null,2047,0.55000000000000004,0.36,0.09,0,2047,0.5,0.4,0.1,0,2047,0,0.55000000000000004,0.36,0.09,2047,0,0.5,0.4,0.1,2047,0,0.5,0.4,0.1]
[null,2048,0.55000000000000004,0.36,0.09,0,2048,0.5,0.4,0.1,0,2048,0,0.55000000000000004,0.36,0.09,2048,0,0.5,0.4,0.1,2048,0,0.5,0.4,0.1]
[null,2049,0.55000000000000004,0.36,0.09,0,2049,0.5,0.4,0.1,0,2049,0,0.55000000000000004,0.36,0.09,2049,0,0.5,0.4,0.1,2049,0,0.5,0.4,0.1]
[null,2050,0.55000000000000004,0.36,0.09,0,2050,0.5,0.4,0.1,0,2050,0,0.55000000000000004,0.36,0.09,2050,0,0.5,0.4,0.1,2050,0,0.5,0.4,0.1]
[null,2051,0.55000000000000004,0.36,0.09,0,2051,0.5,0.4,0.1,0,2051,0,0.55000000000000004,0.36,0.09,2051,0,0.5,0.4,0.1,2051,0,0.5,0.4,0.1]
[null,2052,0.55000000000000004,0.36,0.09,0,2052,0.5,0.4,0.1,0,2052,0,0.55000000000000004,0.36,0.09,2052,0,0.5,0.4,0.1,2052,0,0.5,0.4,0.1]
[null,2053,0.55000000000000004,0.36,0.09,0,2053,0.5,0.4,0.1,0,2053,0,0.55000000000000004,0.36,0.09,2053,0,0.5,0.4,0.1,2053,0,0.5,0.4,0.1]
[null,2054,0.55000000000000004,0.36,0.09,0,2054,0.5,0.4,0.1,0,2054,0,0.55000000000000004,0.36,0.09,2054,0,0.5,0.4,0.1,2054,0,0.5,0.4,0.1]
[null,2055,0.55000000000000004,0.36,0.09,0,2055,0.5,0.4,0.1,0,2055,0,0.55000000000000004,0.36,0.09,2055,0,0.5,0.4,0.1,2055,0,0.5,0.4,0.1]
[null,2056,0.55000000000000004,0.36,0.09,0,2056,0.5,0.4,0.1,0,2056,0,0.55000000000000004,0.36,0.09,2056,0,0.5,0.4,0.1,2056,0,0.5,0.4,0.1]
[null,2057,0.55000000000000004,0.36,0.09,0,2057,0.5,0.4,0.1,0,2057,0,0.55000000000000004,0.36,0.09,2057,0,0.5,0.4,0.1,2057,0,0.5,0.4,0.1]
[null,2058,0.55000000000000004,0.36,0.09,0,2058,0.5,0.4,0.1,0,2058,0,0.55000000000000004,0.36,0.09,2058,0,0.5,0.4,0.1,2058,0,0.5,0.4,0.1]
[null,2059,0.55000000000000004,0.36,0.09,0,2059,0.5,0.4,0.1,0,2059,0,0.55000000000000004,0.36,0.09,2059,0,0.5,0.4,0.1,2059,0,0.5,0.4,0.1]
[null,2060,0.55000000000000004,0.36,0.09,0,2060,0.5,0.4,0.1,0,2060,0,0.55000000000000004,0.36,0.09,2060,0,0.5,0.4,0.1,2060,0,0.5,0.4,0.1]
[null,2061,0.55000000000000004,0.36,0.09,0,2061,0.5,0.4,0.1,0,2061,0,0.55000000000000004,0.36,0.09,2061,0,0.5,0.4,0.1,2061,0,0.5,0.4,0.1]
[null,2062,0.55000000000000004,0.36,0.09,0,2062,0.5,0.4,0.1,0,2062,0,0.55000000000000004,0.36,0.09,2062,0,0.5,0.4,0.1,2062,0,0.5,0.4,0.1]
[null,2063,0.55000000000000004,0.36,0.09,0,2063,0.5,0.4,0.1,0,2063,0,0.55000000000000004,0.36,0.09,2063,0,0.5,0.4,0.1,2063,0,0.5,0.4,0.1]
[null,2064,0.55000000000000004,0.36,0.09,0,2064,0.5,0.4,0.1,0,2064,0,0.55000000000000004,0.36,0.09,2064,0,0.5,0.4,0.1,2064,0,0.5,0.4,0.1]
[null,2065,0.55000000000000004,0.36,0.09,0,2065,0.5,0.4,0.1,0,2065,0,0.55000000000000004,0.36,0.09,2065,0,0.5,0.4,0.1,2065,0,0.5,0.4,0.1]
[null,2066,0.55000000000000004,0.36,0.09,0,2066,0.5,0.4,0.1,0,2066,0,0.55000000000000004,0.36,0.09,2066,0,0.5,0.4,0.1,2066,0,0.5,0.4,0.1]
[null,2067,0.55000000000000004,0.36,0.09,0,2067,0.5,0.4,0.1,0,2067,0,0.55000000000000004,0.36,0.09,2067,0,0.5,0.4,0.1,2067,0,0.5,0.4,0.1]
[null,2068,0.55000000000000004,0.36,0.09,0,2068,0.5,0.4,0.1,0,2068,0,0.55000000000000004,0.36,0.09,2068,0,0.5,0.4,0.1,2068,0,0.5,0.4,0.1]
[null,2069,0.55000000000000004,0.36,0.09,0,2069,0.5,0.4,0.1,0,2069,0,0.55000000000000004,0.36,0.09,2069,0,0.5,0.4,0.1,2069,0,0.5,0.4,0.1]
[null,2070,0.55000000000000004,0.36,0.09,0,2070,0.5,0.4,0.1,0,2070,0,0.55000000000000004,0.36,0.09,2070,0,0.5,0.4,0.1,2070,0,0.5,0.4,0.1]
[null,2071,0.55000000000000004,0.36,0.09,0,2071,0.5,0.4,0.1,0,2071,0,0.55000000000000004,0.36,0.09,2071,0,0.5,0.4,0.1,2071,0,0.5,0.4,0.1]
[null,2072,0.55000000000000004,0.36,0.09,0,2072,0.5,0.4,0.1,0,2072,0,0.55000000000000004,0.36,0.09,2072,0,0.5,0.4,0.1,2072,0,0.5,0.4,0.1]
[null,2073,0.55000000000000004,0.36,0.09,0,2073,0.5,0.4,0.1,0,2073,0,0.55000000000000004,0.36,0.09,2073,0,0.5,0.4,0.1,2073,0,0.5,0.4,0.1]
[null,2074,0.55000000000000004,0.36,0.09,0,2074,0.5,0.4,0.1,0,2074,0,0.55000000000000004,0.36,0.09,2074,0,0.5,0.4,0.1,2074,0,0.5,0.4,0.1]
[null,2075,0.55000000000000004,0.36,0.09,0,2075,0.5,0.4,0.1,0,2075,0,0.55000000000000004,0.36,0.09,2075,0,0.5,0.4,0.1,2075,0,0.5,0.4,0.1]
[null,2076,0.55000000000000004,0.36,0.09,0,2076,0.5,0.4,0.1,0,2076,0,0.55000000000000004,0.36,0.09,2076,0,0.5,0.4,0.1,2076,0,0.5,0.4,0.1]
[null,2077,0.55000000000000004,0.36,0.09,0,2077,0.5,0.4,0.1,0,2077,0,0.55000000000000004,0.36,0.09,2077,0,0.5,0.4,0.1,2077,0,0.5,0.4,0.1]
[null,2078,0.55000000000000004,0.36,0.09,0,2078,0.5,0.4,0.1,0,2078,0,0.55000000000000004,0.36,0.09,2078,0,0.5,0.4,0.1,2078,0,0.5,0.4,0.1]
[null,2079,0.55000000000000004,0.36,0.09,0,2079,0.5,0.4,0.1,0,2079,0,0.55000000000000004,0.36,0.09,2079,0,0.5,0.4,0.1,2079,0,0.5,0.4,0.1]
[null,2080,0.55000000000000004,0.36,0.09,0,2080,0.5,0.4,0.1,0,2080,0,0.55000000000000004,0.36,0.09,2080,0,0.5,0.4,0.1,2080,0,0.5,0.4,0.1]

{"sheet":"Model Data","index":9,"n_rows":61,"n_cols":16,"rows_kept":61,"cut":false,"hidden":false,"merged":[[60,1,75,9]]}
[null,"Model Data"]
[]
[null,{"$f":"\"Total Installed Cost - \" & INDEX(list_PC, iPrd)","v":"Total Installed Cost - Cable Base"},null,null,null,null,null,"STB Price Trend",null,null,"Baseline and Incremental MSP (2011$)"]
[null,null,"CSL",null,null,null,null,"NIA year","Price factor",null,null,null,"CSL"]
[null,"Year",0,1,2,3,null,1,1,null,"iPrd","Label",0,1,2,3]
[null,1,{"$f":"OFFSET($M$5, iPrd, 0) * (1+ INDEX(salesTax, INDEX(sampleMap, iPrd)))","v":113.49850479727964},{"$f":"IF(OFFSET($M$5, iPrd, D$5)<>0, (OFFSET($M$5, iPrd, 0) + OFFSET($M$5, iPrd, D$5)*$I5) * (1+ INDEX(salesTax, INDEX(sampleMap, iPrd))), 0)","v":119.08582765204029},{"$f":"IF(OFFSET($M$5, iPrd, E$5)<>0, (OFFSET($M$5, iPrd, 0) + OFFSET($M$5, iPrd, E$5)*$I5) * (1+ INDEX(salesTax, INDEX(sampleMap, iPrd))), 0)","v":120.20756551007064},{"$f":"IF(OFFSET($M$5, iPrd, F$5)<>0, (OFFSET($M$5, iPrd, 0) + OFFSET($M$5, iPrd, F$5)*$I5) * (1+ INDEX(salesTax, INDEX(sampleMap, iPrd))), 0)","v":124.20308892819776},null,2,0.91827432535320552,null,1,"Cable Base",{"$f":"'INPUT - LCC Data'!D6","v":106.24},{"$f":"'INPUT - LCC Data'!E6","v":5.23},{"$f":"'INPUT - LCC Data'!F6","v":6.28},{"$f":"'INPUT - LCC Data'!G6","v":10.02}]
[null,2,113.49850479727964,118.62919992226553,119.65926299707148,123.3282495682851,null,3,0.84322773660288486,null,2,"Cable Video Client",{"$f":"'INPUT - LCC Data'!D7","v":114.01},{"$f":"'INPUT - LCC Data'!E7","v":5.23},{"$f":"'INPUT - LCC Data'!F7","v":11.91},{"$f":"'INPUT - LCC Data'!G7","v":13.25}]
[null,3,113.49850479727964,118.20989040176903,119.15577087685773,122.52490704526889,null,4,0.77431438094812455,null,3,"Cable Video Server",{"$f":"'INPUT - LCC Data'!D8","v":213.15},{"$f":"'INPUT - LCC Data'!E8","v":7.33},{"$f":"'INPUT - LCC Data'!F8","v":20.309999999999999},{"$f":"'INPUT - LCC Data'!G8","v":22.46}]
[null,4,113.49850479727964,117.82484923472094,118.69342698984778,121.78721823191862,null,5,0.71103301577642408,null,4,"Cable with DVR",{"$f":"'INPUT - LCC Data'!D9","v":159.97},{"$f":"'INPUT - LCC Data'!E9","v":13.36},{"$f":"'INPUT - LCC Data'!F9","v":36.78},{"$f":"'INPUT - LCC Data'!G9","v":39.090000000000003}]
[null,5,113.49850479727964,117.47127581681664,118.26886846892253,121.1098175345188,null,6,0.65292336286595098,null,5,"Cable with DVR & Video Server",{"$f":"'INPUT - LCC Data'!D10","v":279.48},{"$f":"'INPUT - LCC Data'!E10","v":18.989999999999998},{"$f":"'INPUT - LCC Data'!F10","v":42.41},{"$f":"'INPUT - LCC Data'!G10","v":44.64}]
[null,6,113.49850479727964,117.14659842502775,117.87900727954697,120.4877778661202,null,7,0.59956276054307733,null,6,"Satellite Base",{"$f":"'INPUT - LCC Data'!D11","v":65.02},{"$f":"'INPUT - LCC Data'!E11","v":5.16},{"$f":"'INPUT - LCC Data'!F11","v":9},{"$f":"'INPUT - LCC Data'!G11","v":10.25}]
[null,7,113.49850479727964,116.84845551212535,117.52100775889171,119.91657480927852,null,8,0.55056308944459986,null,7,"Satellite Video Client",{"$f":"'INPUT - LCC Data'!D12","v":72.790000000000006},{"$f":"'INPUT - LCC Data'!E12","v":5.16},{"$f":"'INPUT - LCC Data'!F12","v":10.79},{"$f":"'INPUT - LCC Data'!G12","v":11.51}]
[null,8,113.49850479727964,116.57467852992109,117.19226599058524,119.39205370761755,null,9,0.50556794952411654,null,8,"Satellite Video Server",{"$f":"'INPUT - LCC Data'!D13","v":119.31},{"$f":"'INPUT - LCC Data'!E13","v":5.21},{"$f":"'INPUT - LCC Data'!F13","v":17.059999999999999},{"$f":"'INPUT - LCC Data'!G13","v":18.899999999999999}]
[null,9,113.49850479727964,116.32327615629021,116.89039086507819,118.9103994468563,null,10,0.46425006776946159,null,9,"Satellite with DVR",{"$f":"'INPUT - LCC Data'!D14","v":131.35},{"$f":"'INPUT - LCC Data'!E14","v":13.36},{"$f":"'INPUT - LCC Data'!F14","v":33.53},{"$f":"'INPUT - LCC Data'!G14","v":35.409999999999997}]
[null,10,113.49850479727964,116.09241981125213,116.6131866878623,118.46810870550227,null,11,0.42630891777618229,null,10,"Satellite with DVR & Video Server",{"$f":"'INPUT - LCC Data'!D15","v":185.64},{"$f":"'INPUT - LCC Data'!E15","v":18.989999999999998},{"$f":"'INPUT - LCC Data'!F15","v":39.15},{"$f":"'INPUT - LCC Data'!G15","v":41.02}]
[null,11,113.49850479727964,115.88043035675878,116.35863720904428,118.06196447337544,null,12,0.39146853386297897,null,11,"IP Base",{"$f":"'INPUT - LCC Data'!D16","v":62.38},{"$f":"'INPUT - LCC Data'!E16","v":1.06},{"$f":"'INPUT - LCC Data'!F16","v":5.75},{"$f":"'INPUT - LCC Data'!G16","v":8.0500000000000007}]
[null,12,113.49850479727964,115.68576588345191,116.12489095811364,117.68901265262306,null,13,0.35947550383003557,null,12,"IP Video Client",{"$f":"'INPUT - LCC Data'!D17","v":69.41},{"$f":"'INPUT - LCC Data'!E17","v":1.06},{"$f":"'INPUT - LCC Data'!F17","v":5.75},{"$f":"'INPUT - LCC Data'!G17","v":7.69}]
[null,13,113.49850479727964,115.50701049555579,115.91024777723648,117.34654057103243,null,14,0.33009712576052952,null,13,"IP Video Server",{"$f":"'INPUT - LCC Data'!D18","v":69.41},{"$f":"'INPUT - LCC Data'!E18","v":1.06},{"$f":"'INPUT - LCC Data'!F18","v":5.75},{"$f":"'INPUT - LCC Data'!G18","v":7.7}]
[null,14,113.49850479727964,115.34286401233224,115.71314645512483,117.03205725135747,null,15,0.30311971545878252,null,14,"IP with DVR",{"$f":"'INPUT - LCC Data'!D19","v":107.58},{"$f":"'INPUT - LCC Data'!E19","v":8.15},{"$f":"'INPUT - LCC Data'!F19","v":28.9},{"$f":"'INPUT - LCC Data'!G19","v":32.28}]
[null,15,113.49850479727964,115.19213251119103,115.53215337153652,116.74327529314813,null,16,0.27834705221416911,null,15,"IP with DVR & Video Server",{"$f":"'INPUT - LCC Data'!D20","v":128.69},{"$f":"'INPUT - LCC Data'!E20","v":8.15},{"$f":"'INPUT - LCC Data'!F20","v":28.9},{"$f":"'INPUT - LCC Data'!G20","v":33.19}]
[null,16,113.49850479727964,115.05371964367112,115.3659520698109,116.47809423529927,null,17,0.25559895158601964,null,16,"OTT",{"$f":"'INPUT - LCC Data'!D21","v":77.28},{"$f":"'INPUT - LCC Data'!E21","v":-11.24},{"$f":"'INPUT - LCC Data'!F21","v":-7.12},{"$f":"'INPUT - LCC Data'!G21","v":0}]
[null,17,113.49850479727964,114.92661866112905,115.21333368159596,116.23458527830664,null,18,0.23470995482863885,null,17,"Thin-client",{"$f":"'INPUT - LCC Data'!D22","v":54.19},{"$f":"'INPUT - LCC Data'!E22","v":6.69},{"$f":"'INPUT - LCC Data'!F22","v":9.84},{"$f":"'INPUT - LCC Data'!G22","v":10.43}]
[null,18,113.49850479727964,114.80990509213353,115.07318813412141,116.01097725510678,null,19,0.21552812542394967]
[null,19,113.49850479727964,114.70273001830458,114.94449607606293,115.80564374845937,null,20,0.19791394396831849,null,"Sales Tax"]
[null,20,113.49850479727964,114.60431389968963,114.826321463271,115.6170912611703,null,21,0.18173929337549977,null,"State-Weighted by Sample",null,"index"]
[null,21,113.49850479727964,114.51394090476461,114.71780475043559,115.44394835311128,null,22,0.16688652701455536,null,"DBT DVR",7.0847343495634152E-2,1]
[null,22,113.49850479727964,114.43095370381968,114.61815663916711,115.28495566602368,null,23,0.15324761300483031,null,"DBT without DVR",7.0301783110911745E-2,2]
[null,23,113.49850479727964,114.35474868785903,114.52665233701933,115.13895676355222,null,24,0.1407233484439997,null,"CBT DVR",6.8897072252026043E-2,3]
[null,24,113.49850479727964,114.28477157823924,114.44262628569767,115.00488971988293,null,25,0.1292226378538579,null,"CBT without DVR",6.8321769552707315E-2,4]
[null,25,113.49850479727964,114.22051339511295,114.36546732010818,114.88177939580541,null,26,0.11866183059561299,null,"DBT DVR Server",7.0999999999999994E-2,5]
[null,26,113.49850479727964,114.16150675535424,114.29461422303652,114.76873034601913,null,27,0.10896411243536283,null,"DBT without DVR Server",7.0699999999999999E-2,6]
[null,27,113.49850479727964,114.10732247303845,114.22955164312386,114.6649203060948,null,28,0.10005894683429366,null,"CBT DVR Server",6.8599999999999994E-2,7]
[null,28,113.49850479727964,114.05756643775015,114.16980634644884,114.56959421171838,null,29,9.188156189981328E-2,null,"CBT without DVR Server",6.8199999999999997E-2,8]
[null,29,113.49850479727964,114.01187674801356,114.11494377445153,114.48205870671634,null,30,8.4372479265949846E-2]
[null,30,113.49850479727964,113.9699210789951,114.0645648831636,114.40167709991614,null,null,null,null,"Product Group Mapping for Sales Tax Determination"]
[null,null,null,null,null,null,null,null,null,null,"Cable Base","CBT without DVR",4]
[null,null,null,null,null,null,null,null,null,null,"Cable Video Client","CBT without DVR",4]
[null,"Electricity Usage (kWh/year)",null,null,null,null,null,null,null,null,"Cable Video Server","CBT without DVR",8]
[null,null,null,"CSL",null,null,null,null,null,null,"Cable with DVR","CBT DVR",3]
[null,"iPrd","Label",0,1,2,3,null,null,null,"Cable with DVR & Video Server","CBT DVR",7]
[null,1,{"$f":"INDEX(list_PC, B41)","v":"Cable Base"},{"$f":"'INPUT - LCC Data'!D27","v":168.44},{"$f":"'INPUT - LCC Data'!E27","v":107.19},{"$f":"'INPUT - LCC Data'!F27","v":95.39},{"$f":"'INPUT - LCC Data'!G27","v":75.58},null,null,null,"Satellite Base","DBT without DVR",2]
[null,2,"Cable Video Client",{"$f":"'INPUT - LCC Data'!D28","v":191.43},{"$f":"'INPUT - LCC Data'!E28","v":130.24},{"$f":"'INPUT - LCC Data'!F28","v":100.52},{"$f":"'INPUT - LCC Data'!G28","v":80.58},null,null,null,"Satellite Video Client","DBT without DVR",2]
[null,3,"Cable Video Server",{"$f":"'INPUT - LCC Data'!D29","v":216.21},{"$f":"'INPUT - LCC Data'!E29","v":181.17},{"$f":"'INPUT - LCC Data'!F29","v":157.54},{"$f":"'INPUT - LCC Data'!G29","v":128.54},null,null,null,"Satellite Video Server","DBT without DVR",6]
[null,4,"Cable with DVR",{"$f":"'INPUT - LCC Data'!D30","v":242.74},{"$f":"'INPUT - LCC Data'!E30","v":181.8},{"$f":"'INPUT - LCC Data'!F30","v":144.18},{"$f":"'INPUT - LCC Data'!G30","v":115.22},null,null,null,"Satellite with DVR","DBT DVR",1]
[null,5,"Cable with DVR & Video Server",{"$f":"'INPUT - LCC Data'!D31","v":278.7},{"$f":"'INPUT - LCC Data'!E31","v":222.66},{"$f":"'INPUT - LCC Data'!F31","v":185.03},{"$f":"'INPUT - LCC Data'!G31","v":165.39},null,null,null,"Satellite with DVR & Video Server","DBT DVR",5]
[null,6,"Satellite Base",{"$f":"'INPUT - LCC Data'!D32","v":122.88},{"$f":"'INPUT - LCC Data'!E32","v":90.98},{"$f":"'INPUT - LCC Data'!F32","v":62.52},{"$f":"'INPUT - LCC Data'!G32","v":48.38},null,null,null,"IP Base","CBT without DVR",4]
[null,7,"Satellite Video Client",{"$f":"'INPUT - LCC Data'!D33","v":129.21},{"$f":"'INPUT - LCC Data'!E33","v":95.45},{"$f":"'INPUT - LCC Data'!F33","v":80.069999999999993},{"$f":"'INPUT - LCC Data'!G33","v":63.58},null,null,null,"IP Video Client","CBT without DVR",4]
[null,8,"Satellite Video Server",{"$f":"'INPUT - LCC Data'!D34","v":186.65},{"$f":"'INPUT - LCC Data'!E34","v":157.53},{"$f":"'INPUT - LCC Data'!F34","v":131.83000000000001},{"$f":"'INPUT - LCC Data'!G34","v":107.88},null,null,null,"IP Video Server","CBT without DVR",8]
[null,9,"Satellite with DVR",{"$f":"'INPUT - LCC Data'!D35","v":217.88},{"$f":"'INPUT - LCC Data'!E35","v":157.05000000000001},{"$f":"'INPUT - LCC Data'!F35","v":122.21},{"$f":"'INPUT - LCC Data'!G35","v":98.45},null,null,null,"IP with DVR","CBT DVR",3]
[null,10,"Satellite with DVR & Video Server",{"$f":"'INPUT - LCC Data'!D36","v":250.16},{"$f":"'INPUT - LCC Data'!E36","v":196.97},{"$f":"'INPUT - LCC Data'!F36","v":162.13},{"$f":"'INPUT - LCC Data'!G36","v":146.76},null,null,null,"IP with DVR & Video Server","CBT DVR",7]
[null,11,"IP Base",{"$f":"'INPUT - LCC Data'!D37","v":106.81},{"$f":"'INPUT - LCC Data'!E37","v":94.35},{"$f":"'INPUT - LCC Data'!F37","v":70.86},{"$f":"'INPUT - LCC Data'!G37","v":60.68},null,null,null,"OTT","CBT without DVR",4]
[null,12,"IP Video Client",{"$f":"'INPUT - LCC Data'!D38","v":114.7},{"$f":"'INPUT - LCC Data'!E38","v":101.36},{"$f":"'INPUT - LCC Data'!F38","v":77.87},{"$f":"'INPUT - LCC Data'!G38","v":65.099999999999994},null,null,null,"Thin-client","CBT without DVR",4]
[null,13,"IP Video Server",{"$f":"'INPUT - LCC Data'!D39","v":115.88},{"$f":"'INPUT - LCC Data'!E39","v":102.01},{"$f":"'INPUT - LCC Data'!F39","v":78.52},{"$f":"'INPUT - LCC Data'!G39","v":68.53}]
[null,14,"IP with DVR",{"$f":"'INPUT - LCC Data'!D40","v":147},{"$f":"'INPUT - LCC Data'!E40","v":123.26},{"$f":"'INPUT - LCC Data'!F40","v":88.69},{"$f":"'INPUT - LCC Data'!G40","v":78.08}]
[null,15,"IP with DVR & Video Server",{"$f":"'INPUT - LCC Data'!D41","v":160.91999999999999},{"$f":"'INPUT - LCC Data'!E41","v":133.85},{"$f":"'INPUT - LCC Data'!F41","v":95.62},{"$f":"'INPUT - LCC Data'!G41","v":89.01}]
[null,16,"OTT",{"$f":"'INPUT - LCC Data'!D42","v":92.14},{"$f":"'INPUT - LCC Data'!E42","v":21.02},{"$f":"'INPUT - LCC Data'!F42","v":6.37},{"$f":"'INPUT - LCC Data'!G42","v":0}]
[null,17,"Thin-client",{"$f":"'INPUT - LCC Data'!D43","v":79.89},{"$f":"'INPUT - LCC Data'!E43","v":67.33},{"$f":"'INPUT - LCC Data'!F43","v":47.42},{"$f":"'INPUT - LCC Data'!G43","v":43.48}]
[]
[]
[null,"Notes"]
[null,"Electricity usage and total installed costs (including sales taxes) derived from LCC outputs. See LCC spreadsheet. \n\nExamination of historical price data for certain appliances and products indicates that the assumption of constant real prices and costs may, in many cases, overestimate long-term trends in product prices. Economic literature and historical data suggest that the real costs of these products may in fact trend downward over time. On February 22, 2011, DOE published a notice of data availability (NODA, 76 FR 9696) stating that DOE may consider improving regulatory analysis by addressing product price trends. In the NODA, DOE proposed that when sufficiently long-term data are available on the cost or price trends for a given product, it would analyze the available data to project future trends.\n\nFor this analysis, DOE estimated a price trend for STBs based on an analysis of recent historical and projected price data from IMS Research. The data reveal that historical and projected STB prices are well fit by an exponential curve, with a similar index for cable, satellite, and IPTV product groups. As a result, DOE used the average exponential index (-0.085) to construct a single price trend adjustment factor that was applied to the incremental costs of all product groups.\n\nSources:\nIMS Research. Online Set-top Box and iDTV Database. Posted August 31, 2012."]

{"sheet":"Usage Trend","index":10,"n_rows":76,"n_cols":3,"rows_kept":76,"cut":false,"hidden":true,"merged":[[75,1,87,11]]}
[null,"Usage Trend - Not Currently Used"]
[]
[null,"Year","Usage Factors"]
[null,2011,1]
[null,2012,{"$f":"C4","v":1}]
[null,2013,{"$f":"C5","v":1}]
[null,2014,1]
[null,2015,1]
[null,2016,1]
[null,2017,1]
[null,2018,1]
[null,2019,1]
[null,2020,1]
[null,2021,1]
[null,2022,1]
[null,2023,1]
[null,2024,1]
[null,2025,1]
[null,2026,1]
[null,2027,1]
[null,2028,1]
[null,2029,1]
[null,2030,1]
[null,2031,1]
[null,2032,1]
[null,2033,1]
[null,2034,1]
[null,2035,1]
[null,2036,1]
[null,2037,1]
[null,2038,1]
[null,2039,1]
[null,2040,1]
[null,2041,1]
[null,2042,1]
[null,2043,1]
[null,2044,1]
[null,2045,1]
[null,2046,1]
[null,2047,1]
[null,2048,1]
[null,2049,1]
[null,2050,1]
[null,2051,1]
[null,2052,1]
[null,2053,1]
[null,2054,1]
[null,2055,1]
[null,2056,1]
[null,2057,1]
[null,2058,1]
[null,2059,1]
[null,2060,1]
[null,2061,1]
[null,2062,1]
[null,2063,1]
[null,2064,1]
[null,2065,1]
[null,2066,1]
[null,2067,1]
[null,2068,1]
[null,2069,1]
[null,2070,1]
[null,2071,1]
[null,2072,1]
[null,2073,1]
[null,2074,1]
[null,2075,1]
[null,2076,1]
[null,2077,{"$f":"C69","v":1}]
[null,2078,1]
[null,2079,1]
[null,2080,1]
[]
[null,"Notes"]
[null,"Metered data from The Nielsen Company indicate that average TV usage has been steadily increasing in recent years.  DOE assumed that this increase in usage would continue in the future, but would eventually slow down as there are a limited number of hours in a day. As a result, DOE projected increasing usage using a logarithmic function, and applied a multiplicative factor to annual usage when calculating annual energy consumption per unit in future years. \n\nSources:\nThe Nielsen Company, 2011. "]

{"sheet":"Electricity Prices","index":11,"n_rows":80,"n_cols":5,"rows_kept":80,"cut":false,"hidden":false,"merged":[[79,1,81,5]]}
[null,"Electricity Prices"]
[]
[null,"Average Energy Prices (2011 $ / MMBtu)"]
[null,"Electricity ($/MMBtu site energy)"]
[null,null,"Ref.","High","Low"]
[null,2009,35.085150807471472,35.083535376233627,35.083535376233627]
[null,{"$f":"B6+1","v":2010},34.753488126114391,34.753434484719513,34.753434484719513]
[null,2011,35.132069491373777,35.135113640532708,35.135113640532708]
[null,2012,34.803696471713685,34.774065790439153,34.825644054738227]
[null,2013,35.280552998637958,35.372373656308469,35.846893687859996]
[null,2014,35.379477014867739,35.207323210551422,36.166678926514287]
[null,2015,35.682430202750666,35.393004962028101,36.713408528084528]
[null,2016,35.681201608495066,35.465214532046815,36.692777222364896]
[null,2017,35.403851871010197,35.331111044869203,36.321413719411524]
[null,2018,35.216973503801775,35.083535376233627,36.032575439336682]
[null,2019,34.913198158385917,34.866906666177485,35.650896283523501]
[null,2020,34.93701390614337,34.939116236196199,35.506477143486073]
[null,2021,34.907614295492898,34.897853624756941,35.310479739149571]
[null,2022,34.891031883520739,34.918484930476573,35.207323210551422]
[null,2023,34.996772483160285,35.011325806214913,35.24858582199068]
[null,2024,35.12928735979748,35.093851029093443,35.331111044869203]
[null,2025,35.152512020646071,35.279532780570129,35.382689309168278]
[null,2026,35.176339115621673,35.434267573467366,35.269217127710306]
[null,2027,35.188927306806505,35.485845837766441,35.062904070513994]
[null,2028,35.155920312350958,35.485845837766441,34.866906666177485]
[null,2029,35.149725762808636,35.527108449205706,34.805012749018601]
[null,2030,35.133238254842794,35.589002366364603,34.794697096158778]
[null,2031,35.211798140762006,35.712790200682385,34.846275360457859]
[null,2032,35.22469373840206,35.805631076420738,34.846275360457859]
[null,2033,35.158072157537511,35.91910325787871,34.908169277616757]
[null,2034,35.384899953576145,36.207941537953552,34.939116236196199]
[null,2035,35.673280218664011,36.383307636570422,35.217638863411231]
[null,2036,{"$f":"C32*(C$32/C$17)^(1/15)","v":35.722912744298334},{"$f":"D32*(D$32/D$17)^(1/15)","v":36.481682788407277},{"$f":"E32*(E$32/E$17)^(1/15)","v":35.198466733209663}]
[null,2037,{"$f":"C33*(C$32/C$17)^(1/15)","v":35.772614324070261},36.58032393229179,35.179305040123936]
[null,2038,35.822385054055367,36.679231787427632,35.160153778472193]
[null,2039,35.872225030462914,36.778407074963077,35.141012942575657]
[null,2040,35.922134349636011,36.877850517996293,35.121882526758661]
[null,2041,35.972113108051815,36.977562841580593,35.102762525348609]
[null,2042,36.022161402321714,37.077544772729723,35.08365293267601]
[null,2043,36.072279329191502,37.177797040423187,35.064553743074441]
[null,2044,36.122466985541585,37.278320375611528,35.045464950880586]
[null,2045,36.172724468387159,37.37911551122167,35.026386550434189]
[null,2046,36.223051874878401,37.480183182162278,35.007318536078095]
[null,2047,36.273449302300641,37.581524125329089,34.988260902158217]
[null,2048,36.323916848074575,37.683139079610307,34.969213643023551]
[null,2049,36.374454609756434,37.785028785891981,34.950176753026163]
[null,2050,36.425062685038192,37.887193987063405,34.931150226521204]
[null,2051,36.475741171747728,37.989635428022538,34.912134057866893]
[null,2052,{"$f":"C48*(C$32/C$17)^(1/15)","v":36.526490167849033},38.092353855681438,34.893128241424513]
[null,2053,{"$f":"C49*(C$32/C$17)^(1/15)","v":36.577309771442401},38.195350018971695,34.874132771558429]
[null,2054,{"$f":"C50*(C$32/C$17)^(1/15)","v":36.628200080764614},38.298624668849911,34.855147642636069]
[null,2055,{"$f":"C51*(C$32/C$17)^(1/15)","v":36.679161194189128},38.402178558303156,34.836172849027925]
[null,2056,{"$f":"C52*(C$32/C$17)^(1/15)","v":36.730193210226261},38.506012442354475,34.817208385107556]
[null,2057,{"$f":"C53*(C$32/C$17)^(1/15)","v":36.781296227523406},38.610127078068381,34.798254245251577]
[null,2058,{"$f":"C54*(C$32/C$17)^(1/15)","v":36.832470344865186},38.71452322455638,34.779310423839682]
[null,2059,{"$f":"C55*(C$32/C$17)^(1/15)","v":36.883715661173682},38.819201642982499,34.760376915254604]
[null,2060,{"$f":"C56*(C$32/C$17)^(1/15)","v":36.93503227550859},38.924163096568854,34.741453713882144]
[null,2061,{"$f":"C57*(C$32/C$17)^(1/15)","v":36.986420287067439},39.029408350601187,34.722540814111163]
[null,2062,{"$f":"C58*(C$32/C$17)^(1/15)","v":37.037879795185766},39.134938172434474,34.703638210333573]
[null,2063,{"$f":"C59*(C$32/C$17)^(1/15)","v":37.089410899337324},39.240753331498503,34.684745896944335]
[null,2064,{"$f":"C60*(C$32/C$17)^(1/15)","v":37.141013699134248},39.346854599303484,34.665863868341468]
[null,2065,{"$f":"C61*(C$32/C$17)^(1/15)","v":37.192688294327283},39.453242749445678,34.646992118926036]
[null,2066,{"$f":"C62*(C$32/C$17)^(1/15)","v":37.244434784805939},39.559918557613045,34.628130643102146]
[null,2067,{"$f":"C63*(C$32/C$17)^(1/15)","v":37.296253270598726},39.66688280159088,34.609279435276967]
[null,2068,{"$f":"C64*(C$32/C$17)^(1/15)","v":37.348143851873303},39.774136261267508,34.590438489860695]
[null,2069,{"$f":"C65*(C$32/C$17)^(1/15)","v":37.400106628936697},39.881679718639951,34.57160780126658]
[null,2070,{"$f":"C66*(C$32/C$17)^(1/15)","v":37.452141702235508},39.989513957819639,34.552787363910916]
[null,2071,{"$f":"C67*(C$32/C$17)^(1/15)","v":37.504249172356076},40.097639765038124,34.533977172213021]
[null,2072,{"$f":"C68*(C$32/C$17)^(1/15)","v":37.556429140024683},40.206057928652811,34.51517722059527]
[null,2073,{"$f":"C69*(C$32/C$17)^(1/15)","v":37.60868170610776},40.31476923915271,34.496387503483064]
[null,2074,{"$f":"C70*(C$32/C$17)^(1/15)","v":37.661006971612075},40.423774489164202,34.477608015304838]
[null,2075,{"$f":"C71*(C$32/C$17)^(1/15)","v":37.713405037684929},40.533074473456814,34.458838750492063]
[null,2076,{"$f":"C72*(C$32/C$17)^(1/15)","v":37.765876005614345},40.642669988949002,34.440079703479242]
[null,2077,{"$f":"C73*(C$32/C$17)^(1/15)","v":37.818419976829269},40.752561834713987,34.421330868703912]
[null,2078,{"$f":"C74*(C$32/C$17)^(1/15)","v":37.871037052899766},40.862750811985563,34.40259224060663]
[null,2079,{"$f":"C75*(C$32/C$17)^(1/15)","v":37.923727335537222},40.973237724163944,34.383863813630981]
[null,2080,{"$f":"C76*(C$32/C$17)^(1/15)","v":37.976490926594529},41.084023376821612,34.365145582223576]
[]
[null,"Notes"]
[null,"Source: AEO 2012\nAfter 2035, the rate of change from 2020-2035 is used."]

{"sheet":"FFC Factors","index":12,"n_rows":78,"n_cols":9,"rows_kept":78,"cut":false,"hidden":false,"merged":[[2,3,2,5],[77,1,93,9],[2,6,2,8]]}
[null,"Full Fuel Cycle Factors"]
[]
[null,null,"Site-to-Power Plant","Upstream to Power Plant",null,null,"CO2"]
[null,null,"(Btu/kWh)","quad/quad unscaled",null,"quad/quad scaled",null,"Mt/quad","short ton/MWh"]
[null,2010,9107.1398351695661,1.04169399928974,2010,{"$f":"D5-1","v":4.1693999289740047E-2},2010]
[null,2011,9107.1398351695661,1.04105171478951,2011,{"$f":"D6-1","v":4.1051714789509974E-2},2011]
[null,2012,9107.1398351695661,1.0426084434793801,2012,4.2608443479380087E-2,2012]
[null,2013,9107.1398351695661,1.0411733568736301,2013,4.1173356873630107E-2,2013]
[null,2014,9107.1398351695661,1.04133457355715,2014,4.1334573557149978E-2,2014]
[null,2015,9107.1398351695661,1.04199311600411,2015,4.1993116004110043E-2,2015]
[null,2016,9107.1398351695661,1.0417814443293301,2016,4.1781444329330064E-2,2016,{"$f":"I11 * 10^6 / 3412 * 0.907185","v":167.24239394172309},0.62901287844172815]
[null,2017,9107.1398351695661,1.0416399074148099,2017,4.163990741480994E-2,2017,{"$f":"I12 * 10^6 / 3412 * 0.907185","v":167.24239394172309},0.62901287844172815]
[null,2018,9107.1398351695661,1.0413782091170201,2018,4.1378209117020059E-2,2018,167.24239394172309,0.62901287844172815]
[null,2019,9107.1398351695661,1.0413941575585799,2019,4.1394157558579892E-2,2019,167.24239394172309,0.62901287844172815]
[null,2020,9107.1398351695661,1.04105579730597,2020,4.1055797305969977E-2,2020,167.24239394172309,0.62901287844172815]
[null,2021,8548.7705354292102,1.0408217428731801,2021,4.0821742873180078E-2,2021,171.59965065035814,0.64540089179056315]
[null,2022,8548.7705354292102,1.04029318047379,2022,4.0293180473790047E-2,2022,171.59965065035814,0.64540089179056315]
[null,2023,8548.7705354292102,1.04015862062528,2023,4.0158620625279973E-2,2023,171.59965065035814,0.64540089179056315]
[null,2024,8548.7705354292102,1.04007495095862,2024,4.0074950958620015E-2,2024,171.59965065035814,0.64540089179056315]
[null,2025,8548.7705354292102,1.03989083116736,2025,3.989083116736003E-2,2025,171.59965065035814,0.64540089179056315]
[null,2026,7885.3939228530198,1.03994773931621,2026,3.9947739316209985E-2,2026,141.62405267883156,0.53266011644832456]
[null,2027,7885.3939228530198,1.03999667717578,2027,3.9996677175780038E-2,2027,141.62405267883156,0.53266011644832456]
[null,2028,7885.3939228530198,1.0400911140049001,2028,4.0091114004900064E-2,2028,141.62405267883156,0.53266011644832456]
[null,2029,7885.3939228530198,1.0401309354005901,2029,4.0130935400590095E-2,2029,141.62405267883156,0.53266011644832456]
[null,2030,7885.3939228530198,1.04027724460963,2030,4.0277244609630003E-2,2030,141.62405267883156,0.53266011644832456]
[null,2031,7455.3942141526168,1.0404042992178,2031,4.0404299217799977E-2,2031,122.09198042453609,0.45919833022869327]
[null,2032,7455.3942141526168,1.0405726570851599,2032,4.0572657085159891E-2,2032,122.09198042453609,0.45919833022869327]
[null,2033,7455.3942141526168,1.0406283753893799,2033,4.0628375389379912E-2,2033,122.09198042453609,0.45919833022869327]
[null,2034,7455.3942141526168,1.04060903749119,2034,4.0609037491190048E-2,2034,122.09198042453609,0.45919833022869327]
[null,2035,7455.3942141526168,1.04057094869654,2035,4.0570948696539988E-2,2035,122.09198042453609,0.45919833022869327]
[null,2036,7782.278629997234,1.0406389849095272,2036,4.063898490952722E-2,2036,106.00701351321926,0.39870140060418124]
[null,2037,7782.278629997234,1.040707025570963,2037,4.0707025570962951E-2,2037,106.00701351321926,0.39870140060418124]
[null,2038,7782.278629997234,1.0407750706811381,2038,4.0775070681138059E-2,2038,106.00701351321926,0.39870140060418124]
[null,2039,7782.278629997234,1.0408431202403434,2039,4.0843120240343422E-2,2039,106.00701351321926,0.39870140060418124]
[null,2040,7782.278629997234,1.0409111742488699,2040,4.0911174248869919E-2,2040,106.00701351321926,0.39870140060418124]
[null,2041,7772.0415561613527,1.0409792327070084,2041,4.0979232707008428E-2,2041,106.00701351321926,0.39870140060418124]
[null,2042,7772.0415561613527,1.0410472956150498,2042,4.1047295615049828E-2,2042,106.00701351321926,0.39870140060418124]
[null,2043,7772.0415561613527,1.0411153629732852,2043,4.1115362973285219E-2,2043,106.00701351321926,0.39870140060418124]
[null,2044,7772.0415561613527,1.0411834347820055,2044,4.1183434782005479E-2,2044,106.00701351321926,0.39870140060418124]
[null,2045,7772.0415561613527,1.0412515110415015,2045,4.1251511041501487E-2,2045,106.00701351321926,0.39870140060418124]
[null,2046,7761.8179485203618,1.0413195917520646,2046,4.1319591752064566E-2,2046,106.00701351321926,0.39870140060418124]
[null,2047,7761.8179485203618,1.0413876769139854,2047,4.1387676913985372E-2,2047,106.00701351321926,0.39870140060418124]
[null,2048,7761.8179485203618,1.0414557665275552,2048,4.1455766527555227E-2,2048,106.00701351321926,0.39870140060418124]
[null,2049,7761.8179485203618,1.041523860593065,2049,4.152386059306501E-2,2049,106.00701351321926,0.39870140060418124]
[null,2050,7761.8179485203618,1.041591959110806,2050,4.1591959110806043E-2,2050,106.00701351321926,0.39870140060418124]
[null,2051,7751.6077893603697,1.0416600620810692,2051,4.1660062081069205E-2,2051,106.00701351321926,0.39870140060418124]
[null,2052,7751.6077893603697,1.0417281695041458,2052,4.1728169504145818E-2,2052,106.00701351321926,0.39870140060418124]
[null,2053,7751.6077893603697,1.0417962813803268,2053,4.1796281380326761E-2,2053,106.00701351321926,0.39870140060418124]
[null,2054,7751.6077893603697,1.0418643977099034,2054,4.1864397709903356E-2,2054,106.00701351321926,0.39870140060418124]
[null,2055,7751.6077893603697,1.0419325184931667,2055,4.1932518493166704E-2,2055,106.00701351321926,0.39870140060418124]
[null,2056,7741.4110609907884,1.0420006437304081,2056,4.2000643730408127E-2,2056,106.00701351321926,0.39870140060418124]
[null,2057,7741.4110609907884,1.0420687734219187,2057,4.2068773421918726E-2,2057,106.00701351321926,0.39870140060418124]
[null,2058,7741.4110609907884,1.0421369075679898,2058,4.2136907567989823E-2,2058,106.00701351321926,0.39870140060418124]
[null,2059,7741.4110609907884,1.0422050461689127,2059,4.2205046168912741E-2,2059,106.00701351321926,0.39870140060418124]
[null,2060,7741.4110609907884,1.0422731892249786,2060,4.227318922497858E-2,2060,106.00701351321926,0.39870140060418124]
[null,2061,7731.2277457443006,1.0423413367364787,2061,4.2341336736478663E-2,2061,106.00701351321926,0.39870140060418124]
[null,2062,7731.2277457443006,1.0424094887037043,2062,4.2409488703704312E-2,2062,106.00701351321926,0.39870140060418124]
[null,2063,7731.2277457443006,1.0424776451269469,2063,4.247764512694685E-2,2063,106.00701351321926,0.39870140060418124]
[null,2064,7731.2277457443006,1.0425458060064978,2064,4.2545806006497822E-2,2064,106.00701351321926,0.39870140060418124]
[null,2065,7731.2277457443006,1.0426139713426483,2065,4.2613971342648327E-2,2065,106.00701351321926,0.39870140060418124]
[null,2066,7721.0578259768263,1.0426821411356899,2066,4.2682141135689911E-2,2066,106.00701351321926,0.39870140060418124]
[null,2067,7721.0578259768263,1.0427503153859139,2067,4.2750315385913895E-2,2067,106.00701351321926,0.39870140060418124]
[null,2068,7721.0578259768263,1.0428184940936118,2068,4.2818494093611825E-2,2068,106.00701351321926,0.39870140060418124]
[null,2069,7721.0578259768263,1.042886677259075,2069,4.2886677259075023E-2,2069,106.00701351321926,0.39870140060418124]
[null,2070,7721.0578259768263,1.042954864882595,2070,4.2954864882595034E-2,2070,106.00701351321926,0.39870140060418124]
[null,2071,7710.9012840674986,1.0430230569644632,2071,4.302305696446318E-2,2071,106.00701351321926,0.39870140060418124]
[null,2072,7710.9012840674986,1.0430912535049712,2072,4.3091253504971228E-2,2072,106.00701351321926,0.39870140060418124]
[null,2073,7710.9012840674986,1.0431594545044105,2073,4.3159454504410499E-2,2073,106.00701351321926,0.39870140060418124]
[null,2074,7710.9012840674986,1.0432276599630725,2074,4.322765996307254E-2,2074,106.00701351321926,0.39870140060418124]
[null,2075,7710.9012840674986,1.0432958698812489,2075,{"$f":"D70-1","v":4.3295869881248894E-2},2075,106.00701351321926,0.39870140060418124]
[null,2076,7700.7581024186265,1.0433640842592313,2076,4.3364084259231328E-2,2076,106.00701351321926,0.39870140060418124]
[null,2077,7700.7581024186265,1.0434323030973114,2077,4.3432303097311387E-2,2077,106.00701351321926,0.39870140060418124]
[null,2078,7700.7581024186265,1.0435005263957806,2078,4.3500526395780614E-2,2078,106.00701351321926,0.39870140060418124]
[null,2079,7700.7581024186265,1.0435687541549306,2079,4.3568754154930556E-2,2079,106.00701351321926,0.39870140060418124]
[null,2080,7700.7581024186265,1.043636986375053,2080,4.3636986375052977E-2,2080,106.00701351321926,0.39870140060418124]
[]
[null,"Notes"]
[null,"Site to power plant factors convert the electricity used at the site (i.e. the home) to energy used at the power plant (source) to generate that electricity. Source energy represents the primary energy in the fuel used to generate electricity. It depends on the average fuel mix in the country, and includes all generation and transmission losses. The factors listed here are marginal conversion factors, since any electricity reduction will reduce marginal electricity generation, as opposed to baseline generation. The mix of fuels differs between marginal and baseline generation. In addition, a daily load shape assumption is needed, as marginal generation can vary as a function of time during the day. For STBs, because they draw appreciable power 24 hours per day (whether in on/multi-function or sleep/APD mode), we assume a relatively constant load shape similar to refrigerators. \n\nUpstream to power plant factors include all primary energy used to extract and transport fuel to the power plant. The scaled factor multiplied by the site electricity use (in quads) equals the primary energy used upstream to the power plant. \n\nThe term \"full fuel cycle\" energy use includes both of the above, and represents all the primary energy used to extract fuel, transport fuel, and generate electricity, along with all loses. \n\nSource: AEO 2012 and NEMS\n"]

{"sheet":"Lifetime","index":13,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[[33,1,45,11]]}
[null,"Lifetime"]
[]
[null,"Age","% retiring","% surviving",null,"Age","% surviving",null,"Survival Function"]
[null,0,{"$f":"1-D4","v":0},1,null,{"$f":"F5+1","v":26},{"$f":"IF(F4<14, OFFSET($D$29, (F4*2)-26,), 0)","v":0},null,"S(t) = e^-ln(2)*(((t-theta)/(M-theta))^gamma)"]
[null,0.5,{"$f":"1-D5-SUM($C$4:C4)","v":0},1,null,25,0]
[null,1,{"$f":"1-D6-SUM($C$4:C5)","v":0},1,null,24,0]
[null,1.5,{"$f":"1-D7-SUM($C$4:C6)","v":3.0000000000000027E-3},0.997,null,23,0]
[null,2,{"$f":"1-D8-SUM($C$4:C7)","v":1.5000000000000013E-2},0.98199999999999998,null,22,0]
[null,2.5,{"$f":"1-D9-SUM($C$4:C8)","v":3.0000000000000027E-2},0.95199999999999996,null,21,0]
[null,3,{"$f":"1-D10-SUM($C$4:C9)","v":4.7999999999999932E-2},0.90400000000000003,null,20,0]
[null,3.5,{"$f":"1-D11-SUM($C$4:C10)","v":6.6000000000000059E-2},0.83799999999999997,null,19,0]
[null,4,{"$f":"1-D12-SUM($C$4:C11)","v":8.0999999999999961E-2},0.75700000000000001,null,18,0]
[null,4.5,{"$f":"1-D13-SUM($C$4:C12)","v":9.2999999999999972E-2},0.66400000000000003,null,17,0]
[null,5,{"$f":"1-D14-SUM($C$4:C13)","v":0.10000000000000009},0.56399999999999995,null,16,0]
[null,5.5,{"$f":"1-D15-SUM($C$4:C14)","v":9.9999999999999978E-2},0.46400000000000002,null,15,0]
[null,6,{"$f":"1-D16-SUM($C$4:C15)","v":9.5999999999999974E-2},0.36799999999999999,null,14,0]
[null,6.5,{"$f":"1-D17-SUM($C$4:C16)","v":8.6999999999999966E-2},0.28100000000000003,null,13,0]
[null,7,{"$f":"1-D18-SUM($C$4:C17)","v":7.4000000000000066E-2},0.20699999999999999,null,12,2E-3]
[null,7.5,{"$f":"1-D19-SUM($C$4:C18)","v":6.0999999999999943E-2},0.14599999999999999,null,11,7.0000000000000001E-3]
[null,8,{"$f":"1-D20-SUM($C$4:C19)","v":4.8000000000000043E-2},9.8000000000000004E-2,null,10,2.3E-2]
[null,8.5,{"$f":"1-D21-SUM($C$4:C20)","v":3.3999999999999919E-2},6.4000000000000001E-2,null,9,6.4000000000000001E-2]
[null,9,{"$f":"1-D22-SUM($C$4:C21)","v":2.5000000000000022E-2},3.9E-2,null,8,0.14599999999999999]
[null,9.5,{"$f":"1-D23-SUM($C$4:C22)","v":1.6000000000000014E-2},2.3E-2,null,7,0.28100000000000003]
[null,10,{"$f":"1-D24-SUM($C$4:C23)","v":1.0000000000000009E-2},1.2999999999999999E-2,null,6,0.46400000000000002]
[null,10.5,{"$f":"1-D25-SUM($C$4:C24)","v":6.0000000000000053E-3},7.0000000000000001E-3,null,5,0.66400000000000003]
[null,11,{"$f":"1-D26-SUM($C$4:C25)","v":4.0000000000000036E-3},3.0000000000000001E-3,null,4,0.83799999999999997]
[null,11.5,{"$f":"1-D27-SUM($C$4:C26)","v":1.0000000000000009E-3},2E-3,null,3,0.95199999999999996]
[null,12,{"$f":"1-D28-SUM($C$4:C27)","v":1.0000000000000009E-3},1E-3,null,{"$f":"F29+1","v":2},0.997]
[null,12.5,{"$f":"1-D29-SUM($C$4:C28)","v":1.0000000000000009E-3},0,null,1,{"$f":"IF(F29<14, OFFSET($D$29, (F29*2)-26,), 0)","v":1}]
[null,"Sum",{"$f":"SUM(C4:C29)","v":1},null,null,0,1]
[null,"wt. avg. Life =",null,5.69]
[]
[null,"Notes"]
[null,"STB lifetime was estimated based on expert opinion. The consensus among 5 technical experts was that the mean STB lifetime was between 5-7 years, and the maximum STB lifetime was approximately 11 years. DOE modeled the distribution of STB product lifetimes as a cumulative Weibull distribution, with a mean STB lifetime of 5-6 years, a minimum lifetime of 1 year, and a maximum lifetime of 12 years."]

{"sheet":"INPUT - LCC Data","index":14,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Manufacturing Costs"]
[null,null,null,"CSL"]
[null,"iPrd","Label",0,1,2,3]
[null,1,"Cable Base",106.24,5.23,6.28,10.02]
[null,2,"Cable Video Client",114.01,5.23,11.91,13.25]
[null,3,"Cable Video Server",213.15,7.33,20.309999999999999,22.46]
[null,4,"Cable with DVR",159.97,13.36,36.78,39.090000000000003]
[null,5,"Cable with DVR & Video Server",279.48,18.989999999999998,42.41,44.64]
[null,6,"Satellite Base",65.02,5.16,9,10.25]
[null,7,"Satellite Video Client",72.790000000000006,5.16,10.79,11.51]
[null,8,"Satellite Video Server",119.31,5.21,17.059999999999999,18.899999999999999]
[null,9,"Satellite with DVR",131.35,13.36,33.53,35.409999999999997]
[null,10,"Satellite with DVR & Video Server",185.64,18.989999999999998,39.15,41.02]
[null,11,"IP Base",62.38,1.06,5.75,8.0500000000000007]
[null,12,"IP Video Client",69.41,1.06,5.75,7.69]
[null,13,"IP Video Server",69.41,1.06,5.75,7.7]
[null,14,"IP with DVR",107.58,8.15,28.9,32.28]
[null,15,"IP with DVR & Video Server",128.69,8.15,28.9,33.19]
[null,16,"OTT",77.28,-11.24,-7.12,0]
[null,17,"Thin-client",54.19,6.69,9.84,10.43]
[]
[null,"Electricity Usage"]
[null,null,null,"CSL"]
[null,"iPrd","Label",0,1,2,3]
[null,1,"Cable Base",168.44,107.19,95.39,75.58]
[null,2,"Cable Video Client",191.43,130.24,100.52,80.58]
[null,3,"Cable Video Server",216.21,181.17,157.54,128.54]
[null,4,"Cable with DVR",242.74,181.8,144.18,115.22]
[null,5,"Cable with DVR & Video Server",278.7,222.66,185.03,165.39]
[null,6,"Satellite Base",122.88,90.98,62.52,48.38]
[null,7,"Satellite Video Client",129.21,95.45,80.069999999999993,63.58]
[null,8,"Satellite Video Server",186.65,157.53,131.83000000000001,107.88]
[null,9,"Satellite with DVR",217.88,157.05000000000001,122.21,98.45]
[null,10,"Satellite with DVR & Video Server",250.16,196.97,162.13,146.76]
[null,11,"IP Base",106.81,94.35,70.86,60.68]
[null,12,"IP Video Client",114.7,101.36,77.87,65.099999999999994]
[null,13,"IP Video Server",115.88,102.01,78.52,68.53]
[null,14,"IP with DVR",147,123.26,88.69,78.08]
[null,15,"IP with DVR & Video Server",160.91999999999999,133.85,95.62,89.01]
[null,16,"OTT",92.14,21.02,6.37,0]
[null,17,"Thin-client",79.89,67.33,47.42,43.48]

{"sheet":"Spreadsheet Flow Diagram","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}